BNBCalc Short Term Rental Investment Analysis 12319 101st Ct Ne, Kirkland, WA 98034

3 bed • 1 bath • 9 guests • $850,000

BNB

Calc

Annual Revenue

$54,458

Profit (Cash Flow)

-$23,640

Cap Rate

4.0%

Annual Revenue

$54,458

AirDNA projects $185/night at 80% occupancy ($54,056). Airbtics projects $213/night at 70% occupancy ($54,457). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $213 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,347	$51,982	$77,712	$98,480
Occupancy	61%	71%	85%	90%
Nightly Rate	$155	$195	$243	$290

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Joyful home near beach with Hot tub and AC	$63,554	$187	91%	3	2	4	$238	✅	✅	✅	Y / Y	⭐️ 4.9 (19)
Gorgeous one of a kind downtown Kirkland home	$55,640	$230	64%	3	3	2	$270	❌	❌	❌	Y / Y	⭐️ 5 (39)
Kirkland home near Juanita beach & business areas	$37,740	$127	78%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Renovated peaceful rambler w/ fenced yard nr parks	$118,857	$339	95%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (89)
Comfortable Home for Family with Remote Workplace	$83,012	$262	84%	3	2	4	$206	✅	❌	✅	Y / Y	⭐️ 4.8 (47)
Newly Updated 1F Kirkland House w/ AC\| Min to I405	$58,635	$212	73%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Unobstructed, Breathtaking views	$82,506	$247	90%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (26)
Mid-Century Modern Home - 3-Bedroom Rambler	$69,403	$213	86%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (66)
Four seasons home	$38,552	$138	74%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Charming 3BR \| Balcony	$39,378	$217	42%	3	3	2	$167	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Comfortable Rambler for Work and Vacation	$48,304	$197	65%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (218)
Beautifully Appointed Home	$31,540	$137	61%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (90)
Juanita Beach Cozy Retreat	$39,410	$150	65%	3	1	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (51)
Kirkland Luxury: Stylish Home, Prime Location	$40,782	$124	84%	3	2	2	$198	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Family-Friendly Kirkland Home ~ 1 Mi to Downtown	$54,126	$194	71%	3	2	2	$207	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Spacious Mathews Beach Home	$49,747	$235	56%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (125)
Lake View Retreat	$55,975	$242	60%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (35)
Spacious 3BR w Parking\|UW & Children's hospital	$45,669	$157	74%	3	2	1	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Chic Townhome: AC, Free Parking, UW & Hospitals	$74,834	$272	72%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (107)
Cheerful 3-bedroom Townhouse with Free Parking	$93,377	$284	87%	3	2	1	$168	❌	❌	❌	Y / Y	⭐️ 5 (73)
Kingsgate's Cozy Rambler.	$40,732	$190	58%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spacious home in Kirkland/long term stay discount	$37,144	$150	65%	3	2	4	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
The 1913 Windmill House	$77,131	$220	95%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (31)
Boho Retreat Villa	$63,503	$280	61%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Cheerful house / garage / yard in safe community	$58,699	$198	81%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (6)
Charming Home close to downtown Kirkland	$90,604	$285	86%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (17)
Spacious Home w/ gas Fireplace & Deck near Seattle	$40,395	$157	65%	3	2	5	$195	❌	❌	❌	Y / Y	⭐️ 5 (18)
Lovely wooden home in urban walking to beach park	$71,126	$192	100%	3	2	10	$210	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
3bd Juanita Beach Park, Kirkland - Just Remodeled!	$42,310	$170	68%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Elegant home in Redmond - ready to relax	$42,247	$121	90%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (219)
Kirkland 3BD, 2 Bath, Separate Entry, Evergreen	$30,990	$175	45%	3	2	3	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Kirkland 3 bd, 2 Bath, Near Totem Lake Mall	$19,963	$93	46%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Spacious Juanita Beach Home Great for Family Trips	$54,934	$175	85%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Elegant Escape in Tranquil Setting	$124,665	$478	71%	3	3	5	$225	❌	❌	❌	Y / Y	⭐️ 5 (5)
Spacious house in central Seattle/Kirkland	$30,166	$204	40%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (340)
Spacious & Bright ~ Water View - 117	$127,551	$450	75%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (18)
Lake View Guest Suite in Golf Course w/ King Bed	$35,871	$109	88%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Spacious 3BR MCM home near UW	$28,537	$114	65%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (278)
Bright and airy 3 bedroom one bath upper duplex	$29,203	$171	37%	3	1	2	$150	❌	❌	❌	Y / N	⭐️ 4.7 (15)

Return Metrics

-11.6% 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)	-$23,639	-$47,279	-$70,919	-$94,559	-$118,199	-$236,399	-$709,199
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$851,860	$854,485	$857,898	$862,122	$867,183	$905,929	$1,353,974

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.6%

Cap Rate

3.96%

Return on Investment

5.01%

12319 101st Ct Ne Kirkland, WA, 98034

3 bed • 1 bath • 9 guests

Purchase Price

Est. $4,077/mo

This property is for sale!

Contact Agent

Kirkland

Zoning

Laws

-39

Airbnb Investor Score

-$23,639

Annual Profit

4.0%

Cap Rate

-11.6%

Cash on Cash

$54,458

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 80% occupancy.Projected nightly rate is $213/night at 70% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$56,536

Avg annual revenue

70%

Avg occupancy rate

$213

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

$20k

$55k

$90k

$130k

-$23,640

Profit

Revenue

$54,458

Operating Expenses

$20,760

Operating Income

$33,698

Mortgage & Taxes

$57,338

Profit (Cash Flow)

-$23,640

$203,750

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$8,250

Closing Costs

$25,500

Total

$203,750

DSCR Ratio

Weak

0.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.6%

Cap Rate

3.96%

Return on Investment

5.01%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$108,987

Your adjusted annual income

$150,000 - $108,987 = $41,013

Taxes on $41,013 (30%)

$12,304

Your old tax bill

$45,000

Your new tax bill

$12,304

Estimated tax savings

$32,696

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: -