BNBCalc Short Term Rental Investment Analysis 12355 11th Ave NE, Seattle, WA

2 bed • 2 bath • 6 guests • $718,500

BNB

Calc

Annual Revenue

$38,928

Profit (Cash Flow)

$13,074

Cap Rate

2.8%

Annual Revenue

$38,928

AirDNA projects $158/night at 73% occupancy ($42,127). Airbtics projects $146/night at 73% occupancy ($38,927). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $146 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,878	$38,305	$50,293	$71,773
Occupancy	61%	74%	86%	92%
Nightly Rate	$113	$137	$154	$207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 2-bdrm Home, Blocks to Shops, Light Rail	$47,508	$150	85%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (114)
Haller Lake Bungalow	$48,306	$143	91%	2	1	2	$50	❌	✅	✅	Y / Y	⭐️ 5 (37)
Condo retreat in Seattle	$38,400	$172	61%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy Private Space North Seattle Private Parking	$23,054	$71	86%	2	2.5	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (672)
Comfy Seattle Maple Leaf Apartment @ Parking	$20,022	$97	53%	2	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (46)
New build, walk to lightrail, a/c, wd, EV parking	$42,718	$144	77%	2	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (44)
THE CRISSEY HOME	$24,853	$78	86%	2	1	2	$49	❌	❌	❌	N / Y	⭐️ 4.7 (263)
Chic 2-Bed Townhome with Parking and Patio	$41,937	$152	73%	2	2.5	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (22)
Lovely 2BR City Cabin with Private Backyard	$33,843	$136	64%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (99)
Cozy House with Huge Yard Centrally Located in SEA	$38,036	$121	80%	2	1	1	$150	❌	❌	❌	N / Y	⭐️ 5 (41)
Cheerful 2-Bedroom house with a beautiful backyard	$34,692	$135	66%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (108)
Cozy & Modern Hideaway in Seattle/Shoreline	$32,141	$135	61%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (37)
Phoebe's Pine Cone Cottage Your Home while away...	$41,781	$127	88%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (95)
Matthews Beach Modern Craftsman Home!	$96,357	$325	79%	2	1.5	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (59)
Casa Blanca 5- Private/Modern/Parking/Walk 2 Shops	$23,144	$100	58%	2	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (183)
Casa Blanca 1- Private/Modern/Parking/Walk 2 Shops	$26,275	$93	70%	2	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (154)
Cozy, Convenient 2 BR Home in North Seattle	$34,727	$135	69%	2	1	30	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Prime Northgate Retreat near mall, I-5, Light Rail	$43,599	$146	79%	2	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (21)
Casa Blanca 2- Private/Modern/Parking/Walk 2 Shops	$29,332	$110	67%	2	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (137)
Private 2 bedroom house	$51,159	$152	89%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
One-Story Home w/ Amazing Backyard - Dog Friendly	$54,093	$202	70%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
New Modern Scandinavian House, Convenient Location	$43,411	$138	82%	2	1.5	1	$205	❌	❌	❌	Y / Y	⭐️ 5 (58)
Ashworth Abode - spacious 2 bedroom garden unit	$44,521	$129	93%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (47)
Seattle 2 Bedroom 1 Bath Over 900 sq ft!	$44,769	$139	88%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Newly Renovate Tiny Retro Gem \| SEA Prime Spot	$64,123	$219	80%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Bright & Airy Seattle Abode < 9 Mi to Space Needle	$16,164	$93	42%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 1 (2)
Modern Farm House,Near Light Rail	$31,479	$141	61%	2	2	6	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Restful Victory Heights Home \| 15 Min to Seattle	$51,259	$248	55%	2	1	1	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (48)
Private Lakeshore Home with Air Conditioners	$29,924	$140	53%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (93)
Private, Spacious, Pet Friendly w/ Parking	$24,843	$102	62%	2	1	1	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (375)
Cozy Briarcrest Cottage	$38,984	$114	90%	2	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (20)
Views of Lake Washington and Mt. Rainier. NSeattle	$45,091	$239	51%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
Comfy Craftsman Cottage	$46,021	$125	100%	2	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (346)
Casa Blanca 4- Private/Modern/Parking/Walk 2 Shops	$23,255	$108	56%	2	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (134)
Quiet comfort, amazing view!	$41,966	$206	55%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (217)
Charming Northgate Bungalow	$44,446	$132	92%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cloud Cottage \| Private oasis 10 mins to downtown	$60,520	$179	92%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (42)
Cozy Place, Near Light Rail	$22,144	$110	55%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Lovely and Spacious 2 Bedroom 1 Bath In Seattle	$67,160	$192	95%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Newly Remodel Vintage Jewel \| Central SEA \| Office	$45,340	$163	76%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (19)

Return Metrics

7.61% 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)	$13,073	$26,147	$39,221	$52,295	$65,369	$130,739	$392,218
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$574,800	$574,800	$574,800	$574,800	$574,800	$574,800	$574,800
Down Payment	$143,700	$143,700	$143,700	$143,700	$143,700	$143,700	$143,700
Property Appreciation	$21,555	$43,756	$66,624	$90,178	$114,438	$247,103	$1,025,488
Total Return	$753,128	$788,404	$824,346	$860,973	$898,308	$1,096,343	$2,136,206

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.61%

Cap Rate

2.8%

Return on Investment

24.27%

12355 11th Ave NE Seattle, Washington, 98125

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,446/mo

Inquire about this property

Contact Agent

$718,500

Zestimate

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$28,280

Annual Profit

2.8%

Cap Rate

7.6%

Cash on Cash

$38,928

Annual Revenue

BNBCalc predicts this property will get $146 per night with 73% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$40,284

Avg annual revenue

73%

Avg occupancy rate

$146

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

$15k

$40k

$70k

$95k

$13,074

Profit

Revenue

$38,928

Operating Expenses

$18,741

Operating Income

$20,187

Mortgage & Taxes

$7,113

Profit (Cash Flow)

$13,074

$171,755

Cash Investment

Down Payment

$143,700

Renos & Furnishing

$6,500

Closing Costs

$21,555

Total

$171,755

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.61%

Cap Rate

2.8%

Return on Investment

24.27%

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

$34,101

Deductible property tax

$7,113

Your total deduction

$100,358

Your adjusted annual income

$150,000 - $100,358 = $49,642

Taxes on $49,642 (30%)

$14,893

Your old tax bill

$45,000

Your new tax bill

$14,893

Estimated tax savings

$30,107

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:

6,969 sqft

Year built:

1949

Size:

910 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Heat pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,969 sqft

Building area: 910 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $789

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2605200005

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $523,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $718,500

Schools

Middle School: Jane Addams Middle School with 7/10 star rating
High School: Nathan Hale High School with 5/10 star rating