BNBCalc Short Term Rental Investment Analysis 10717 Glen Acres Dr S 10719, Seattle, WA 98168

4 bed • 1 bath • 12 guests • $615,000

BNB

Calc

Annual Revenue

$62,917

Profit (Cash Flow)

-$428

Cap Rate

6.7%

Annual Revenue

$62,917

AirDNA projects $319/night at 54% occupancy ($62,916). Airbtics projects $268/night at 66% occupancy ($64,604). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $319 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,682	$60,267	$79,586	$119,739
Occupancy	54%	64%	71%	89%
Nightly Rate	$229	$240	$289	$347

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly renovated home minutes from airport	$59,510	$237	64%	4	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
•The Terminal Lounge• Around the world experience	$86,263	$235	92%	4	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Work and Play! SeaTac getaway! Centrally Located!	$40,235	$190	53%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (40)
Popular 4bdr 3bath (8min Seatac, 15min DT Seattle)	$63,284	$224	71%	4	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Gorgeous, Contemporary * 4BD, 2 Bath Home w/ AC!	$86,402	$360	63%	4	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Little City Farms - Private House	$61,570	$202	72%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (107)
4BR Tukwila Home \| Huge Backyard \| Outdoor Kitchen	$60,273	$236	65%	4	2	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Spacious 4BR Home - 5 min to SeaTac Airport	$83,038	$251	85%	4	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Seattle Vacation Home: The Newsroom - West Seattle 4 bedroom home	$96,322	$513	49%	4	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
NEW! Luxury home, walkable to beach & restaurants	$106,066	$315	92%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (67)
Cozy remodeled house near Seward Park with AC.	$57,677	$263	55%	4	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Cozy 3Bd+Loft/2Ba-Near Lightrail/Airport/Lake WA	$45,134	$174	59%	4	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.4 (169)
Seattle Spacious Modern Comforts	$69,542	$329	54%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 4.7 (13)
House: 15 min downtown Seattle, 10 min Airport	$51,792	$251	52%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (236)
Modern Seattle Home Near SeaTac Airport & Downtown	$67,031	$240	69%	4	3	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (53)

Return Metrics

-0.28% 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)	-$428	-$856	-$1,284	-$1,712	-$2,141	-$4,282	-$12,846
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,041	$12,456	$19,266	$26,496	$34,172	$80,266	$492,000
Down Payment	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000
Property Appreciation	$18,450	$37,453	$57,027	$77,187	$97,953	$211,508	$877,766
Total Return	$147,063	$172,053	$198,008	$224,971	$252,984	$410,492	$1,479,919

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.28%

Cap Rate

6.67%

Return on Investment

15.86%

10717 Glen Acres Dr S 10719 Seattle, WA, 98168

4 bed • 1 bath • 12 guests

Purchase Price

Est. $2,950/mo

This property is for sale!

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$428

Annual Profit

6.7%

Cap Rate

-0.3%

Cash on Cash

$62,917

Annual Revenue

BNBCalc predicts this property will get $268 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$68,942

Avg annual revenue

66%

Avg occupancy rate

$268

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

$40k

$60k

$85k

$105k

-$428

Profit

Revenue

$62,917

Operating Expenses

$21,859

Operating Income

$41,058

Mortgage & Taxes

$41,486

Profit (Cash Flow)

-$428

$151,700

Cash Investment

Down Payment

$123,000

Renos & Furnishing

$10,250

Closing Costs

$18,450

Total

$151,700

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.28%

Cap Rate

6.67%

Return on Investment

15.86%

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

$29,189

Deductible property tax

$6,088

Your total deduction

$62,770

Your adjusted annual income

$150,000 - $62,770 = $87,230

Taxes on $87,230 (30%)

$26,169

Your old tax bill

$45,000

Your new tax bill

$26,169

Estimated tax savings

$18,831

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -