BNBCalc Short Term Rental Investment Analysis 10th Ave S, Seattle, WA, 98198

1 bed • 1 bath • 3 guests • $217,000

BNB

Calc

Annual Revenue

$35,809

Profit (Cash Flow)

$2,835

Cap Rate

8.1%

Annual Revenue

$35,809

AirDNA projects $120/night at 64% occupancy ($28,050). Airbtics projects $98/night at 72% occupancy ($25,771). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 86% occupancy rate, $114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,690	$26,109	$37,132	$47,720
Occupancy	64%	79%	86%	94%
Nightly Rate	$78	$88	$114	$132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Delightful Garden Suite Near Airport & Downtown	$23,437	$79	79%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (360)
Ms Pacman's Backyard Glampsite no shower!	$12,209	$52	56%	1	0	1	$34	❌	❌	❌	N / Y	⭐️ 5 (57)
The Sullivan - Cozy MCM Apt in South Seattle	$25,443	$80	79%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (124)
Renovated Georgetown Apartment	$39,144	$110	94%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (549)
Unique Georgetown Nautical Inspired Artist Loft	$27,084	$75	83%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (293)
The Van Gogh Apartment - a cozy, creative retreat	$36,307	$124	79%	1	2	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (42)
Modern Stay in the City	$21,997	$63	92%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (236)
Radiant, Low-Key Apartment in Georgetown	$31,697	$89	92%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (603)
Wren's Nest	$23,087	$95	65%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (79)
Garden Guesthouse with bedroom loft	$34,615	$106	85%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (75)
Plan Sea \| West Seattle Bungalow	$41,385	$128	86%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (159)
Beautiful West Seattle Tiny Home! New Construction	$35,311	$134	72%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
A lovely lofted 1-bed/1-bath in Seattle	$36,760	$127	73%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (130)
Private Suite: AC / King Bed / Kitchen / Driveway	$29,970	$78	95%	1	1	1	$77	❌	❌	❌	Y / Y	⭐️ 5 (270)
"White Center Holler" 1 Bedroom Private Apartment	$31,388	$85	98%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (327)
"The Trees House" 1 Bedroom Private Apartment	$33,142	$92	97%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.9 (234)
Studio in West Seattle	$25,893	$82	83%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.8 (290)
Townhome 10 minutes from downtown! 10 from SeaTac!	$38,387	$184	57%	1	2	2	$0	❌	❌	✅	Y / N	⭐️ 4.9 (14)
Backyard Oasis in Quirky Seattle Neighborhood	$34,899	$137	68%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (72)
Private Entry Suite Stylish & Cute w Kitchenette	$22,332	$70	84%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (106)
Charming One Bedroom - Great Location!	$25,053	$105	65%	1	1	3	$49	❌	❌	❌	N / Y	⭐️ 5 (97)
Modern basement unit in Bungalow home, huge yard!	$19,755	$85	62%	1	1	1	$45	❌	❌	✅	Y / N	⭐️ 4.8 (137)
Private, Light and Spacious 1 Bedroom suite	$17,561	$77	57%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (297)
BEAUTIFUL BEACON HILL APARTMENT ::	$32,044	$90	96%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (58)
Meet the Goats at a Characterful Farm-Chic Hideaway	$30,390	$86	92%	1	1	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (387)
Large Private Daylight Basement Apartment	$23,842	$78	80%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Columbia City Cottage walkable to Light Rail	$37,431	$114	87%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (44)
Bright and Cozy "Book Nook" in South Park	$27,784	$83	91%	1	1	6	$30	❌	❌	❌	Y / Y	⭐️ 5 (15)
Sweet Canvas cottage in Beautiful private garden	$15,671	$69	60%	1	1	5	$50	❌	❌	❌	N / N	⭐️ 5 (246)
Newly renovated 1-br w/ full kitchen and parking	$33,701	$132	67%	1	1	90	$300	❌	❌	❌	Y / Y	⭐️ 5 (1)
Seattle Private Guest Suite	$22,222	$92	66%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (33)
Guest Suite in West Seattle	$27,696	$88	86%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
New Modern Home, West Seattle	$21,687	$79	75%	1	1	30	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
Complete living,15 mins downtown	$12,847	$78	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Serene 1 Bdrm, 1 Bath Apartment	$15,267	$117	31%	1	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (2)
Complete living,15 mins downtown	$26,413	$88	82%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Complete living near downtown	$17,575	$57	83%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cute Cottage in Friendly Neighborhood	$13,725	$125	30%	1	1	30	$125	❌	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

5.23% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,835	$5,670	$8,505	$11,341	$14,176	$28,352	$85,058
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$173,600	$173,600	$173,600	$173,600	$173,600	$173,600	$173,600
Down Payment	$43,400	$43,400	$43,400	$43,400	$43,400	$43,400	$43,400
Property Appreciation	$6,510	$13,215	$20,121	$27,235	$34,562	$74,629	$309,715
Total Return	$226,345	$235,885	$245,627	$255,576	$265,738	$319,982	$611,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.23%

Cap Rate

8.05%

Return on Investment

21.19%

10th Ave S Seattle, Washington, 98108

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,041/mo

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$2,835

Annual Profit

8.1%

Cap Rate

5.2%

Cash on Cash

$35,809

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 64% occupancy.Projected nightly rate is $98/night at 72% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$26,170

Avg annual revenue

72%

Avg occupancy rate

$98

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

$10k

$20k

$30k

$40k

$2,835

Profit

Revenue

$35,809

Operating Expenses

$18,335

Operating Income

$17,473

Mortgage & Taxes

$14,638

Profit (Cash Flow)

$2,835

$54,160

Cash Investment

Down Payment

$43,400

Renos & Furnishing

$4,250

Closing Costs

$6,510

Total

$54,160

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.23%

Cap Rate

8.05%

Return on Investment

21.19%

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

$10,299

Deductible property tax

$2,148

Your total deduction

$19,249

Your adjusted annual income

$150,000 - $19,249 = $130,751

Taxes on $130,751 (30%)

$39,225

Your old tax bill

$45,000

Your new tax bill

$39,225

Estimated tax savings

$5,775

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:

2,671 sqft

Year built:

Size:

Type:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: 2,671 sqft

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: 3959401785

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $217,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Mercer Middle School with 6/10 star rating
High School: Franklin High School with 4/10 star rating