BNBCalc Short Term Rental Investment Analysis 12722 15th Ave Ne, Seattle, WA 98125

4 bed • 2 bath • 12 guests • $1,125,000

BNB

Calc

Annual Revenue

$55,933

Profit (Cash Flow)

-$40,907

Cap Rate

3.1%

Annual Revenue

$55,933

AirDNA projects $247/night at 62% occupancy ($55,933). Airbtics projects $288/night at 61% occupancy ($64,166). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 62% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,722	$69,664	$94,933	$116,044
Occupancy	57%	60%	71%	74%
Nightly Rate	$223	$289	$333	$396

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 4b3b house in North Seattle/10 mins to UW	$115,016	$392	74%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Spacious Cabin/HotTub/Sauna/Loft/King Bed	$104,330	$439	59%	4	3	2	$280	❌	✅	❌	Y / Y	⭐️ 5 (65)
Seattle Home w/ Private Yard ~ 8 Mi to Dtwn!	$63,838	$306	57%	4	3	30	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Cozy 4BR Home, Lake Washington View Deck, Backyard	$57,386	$221	63%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (71)
Conveniently Located with Ample Parking	$44,142	$273	38%	4	1	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (34)
Meadowbrook Oasis - Comfortable 4BR Family House	$100,132	$338	74%	4	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (45)
Olympic Hills Four Bedroom with Hot Tub and Grill	$44,193	$158	74%	4	2	2	$170	❌	✅	❌	Y / Y	⭐️ 4.5 (7)
MARVELous Mansion⚡️Home Theater⚡️Gym⚡️Backyard	$59,086	$230	62%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
NEW Near Downtown & Light Rail station • Parking	$71,647	$320	57%	4	2	3	$239	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Charming Seattle House with Lake Washington View	$46,079	$204	53%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.2 (11)

Return Metrics

-15.19% 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)	-$40,906	-$81,813	-$122,720	-$163,627	-$204,534	-$409,068	-$1,227,205
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$900,000	$900,000	$900,000	$900,000	$900,000	$900,000	$900,000
Down Payment	$225,000	$225,000	$225,000	$225,000	$225,000	$225,000	$225,000
Property Appreciation	$33,750	$68,512	$104,317	$141,197	$179,183	$386,905	$1,605,670
Total Return	$1,117,843	$1,111,698	$1,106,597	$1,102,570	$1,099,649	$1,102,837	$1,503,465

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.19%

Cap Rate

3.1%

Return on Investment

1.44%

12722 15th Ave Ne Seattle, WA, 98125

4 bed • 2 bath • 12 guests

Purchase Price

Est. $5,396/mo

This property is for sale!

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

-56

Airbnb Investor Score

-$40,906

Annual Profit

3.1%

Cap Rate

-15.2%

Cash on Cash

$55,933

Annual Revenue

BNBCalc predicts this property will get $288 per night with 61% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$70,584

Avg annual revenue

61%

Avg occupancy rate

$288

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

$45k

$65k

$90k

$115k

-$40,907

Profit

Revenue

$55,933

Operating Expenses

$20,951

Operating Income

$34,982

Mortgage & Taxes

$75,889

Profit (Cash Flow)

-$40,907

$269,250

Cash Investment

Down Payment

$225,000

Renos & Furnishing

$10,500

Closing Costs

$33,750

Total

$269,250

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.19%

Cap Rate

3.1%

Return on Investment

1.44%

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

$53,394

Deductible property tax

$11,137

Your total deduction

$153,808

Your adjusted annual income

$150,000 - $153,808 = -$3,808

Taxes on -$3,808 (30%)

-$1,142

Your old tax bill

$45,000

Your new tax bill

-$1,142

Estimated tax savings

$46,142

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -