BNBCalc Short Term Rental Investment Analysis 10579 Ne Manor Ln, Bainbridge Island, WA 98110

3 bed • 2 bath • 9 guests • $1,495,000

BNB

Calc

Annual Revenue

$86,815

Profit (Cash Flow)

-$38,999

Cap Rate

4.1%

Annual Revenue

$86,815

Revenue data could not be found for this address

BNB Calc projects a 57% occupancy rate, $417 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waterfront Bainbridge Island Home w/Stunning Views	$76,220	$425	49%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (44)
Charming Family Farmhouse Retreat	$66,700	$268	68%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (147)
Charming Waterfront 4 Bedroom Cabin	$133,253	$492	74%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Driftwood Landing - A Luxury Beachfront Cottage	$133,668	$416	87%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Historic ‘Swedish Chalet’	$125,119	$405	84%	4	3	3	$150	❌	❌	❌	Y / N	⭐️ 5 (6)
4BR Soundview \| Fireplace \| Balcony \| Firepit	$93,066	$652	39%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Gertie	$79,647	$279	78%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Agate House - Views & Waterfront	$82,165	$449	50%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

-11.06% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$38,999	-$77,998	-$116,997	-$155,996	-$194,995	-$389,990	-$1,169,972
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,196,000	$1,196,000	$1,196,000	$1,196,000	$1,196,000	$1,196,000	$1,196,000
Down Payment	$299,000	$299,000	$299,000	$299,000	$299,000	$299,000	$299,000
Property Appreciation	$44,850	$91,045	$138,626	$187,635	$238,114	$514,154	$2,133,757
Total Return	$1,500,850	$1,508,047	$1,516,629	$1,526,639	$1,538,119	$1,619,164	$2,458,785

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.06%

Cap Rate

4.13%

Return on Investment

5.82%

10579 Ne Manor Ln Bainbridge Island, WA, 98110

3 bed • 2 bath • 9 guests

Purchase Price

Est. $7,171/mo

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$38,999

Annual Profit

4.1%

Cap Rate

-11.1%

Cash on Cash

$86,815

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$86,267

Avg annual revenue

57%

Avg occupancy rate

$417

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$60k

$95k

$135k

-$38,999

Profit

Revenue

$86,815

Operating Expenses

$24,966

Operating Income

$61,849

Mortgage & Taxes

$100,848

Profit (Cash Flow)

-$38,999

$352,350

Cash Investment

Down Payment

$299,000

Renos & Furnishing

$8,500

Closing Costs

$44,850

Total

$352,350

DSCR Ratio

Weak

0.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.06%

Cap Rate

4.13%

Return on Investment

5.82%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$70,954

Deductible property tax

$14,800

Your total deduction

$188,279

Your adjusted annual income

$150,000 - $188,279 = -$38,279

Taxes on -$38,279 (30%)

-$11,484

Your old tax bill

$45,000

Your new tax bill

-$11,484

Estimated tax savings

$56,484

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -