1531 Larkspur Loop Cle Elum, WA, 98922
3 bed β’ 1 bath β’ 9 guests
Est. $10,312/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$50,733
Annual Profit
4.4%
Cap Rate
-10.1%
Cash on Cash
$124,114
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $723/night at 47% occupancy.Projected nightly rate is $819/night at 47% occupancy.
Top 41% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$145,115
Avg annual revenue
47%
Avg occupancy rate
$819
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$85k
$145k
$205k
$270k
Sign up to see the data on 10 all comparables
-$50,733
Profit
Revenue
$124,114
Operating Expenses
$29,815
Operating Income
$94,299
Mortgage & Taxes
$145,032
Profit (Cash Flow)
-$50,733
$502,750
Cash Investment
Down Payment
$430,000
Renos & Furnishing
$8,250
Closing Costs
$64,500
Total
$502,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.09%
Cap Rate
4.38%
STR Tax Calculator (USA)
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
$102,041
Deductible property tax
$21,285
Your total deduction
$264,869
Your adjusted annual income
$150,000 - $264,869 = -$114,869
Taxes on -$114,869 (30%)
-$34,461
Your old tax bill
$45,000
Your new tax bill
-$34,461
Estimated tax savings
$79,461
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: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -