BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1531 Larkspur Loop, Cle Elum, WA 98922

3 bed β€’ 1 bath β€’ 9 guests β€’ $2,150,000

BNB

Calc

Annual Revenue

$124,114

Profit (Cash Flow)

-$50,733

Cap Rate

4.4%

Annual Revenue

$124,114

AirDNA projects $723/night at 47% occupancy ($124,113). Airbtics projects $819/night at 47% occupancy ($140,593). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 47% occupancy rate, $723 rate per night.

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

Percentiles25%50%75%90%
Revenue$90,061$142,229$191,144$260,853
Occupancy40%43%52%68%
Nightly Rate$574$855$960$1,011

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxury Suncadia Resort Retreat w/ Private Hot Tub!

No image available

$105,146
$643
40%
332$361βŒβœ…βŒY / Y⭐️ 4.8 (54)
10th HoleStunner! HotTub, Fireplace + WelcomeGift

No image available

$84,446
$475
44%
332$260βŒβœ…βœ…Y / Y⭐️ 4.8 (14)
Fam&Pet Oasis-EV Chgr-Walk Dist-Lodge-Summer deal!

No image available

$271,087
$1,379
52%
331$200βŒβŒβœ…Y / Y⭐️ 4.9 (12)
Suncadia 3-Bedroom Home Fit for Any Gathering

No image available

$137,307
$950
37%
341$325βœ…βŒβŒY / Y⭐️ 0 (0)
Suncadia 3-Bdrm Home with Spectacular Covered Pati

No image available

$161,274
$961
43%
331$325βœ…βœ…βŒY / Y⭐️ 0 (0)
Lost in Suncadia - Affordable Suncadia getaway.

No image available

$143,062
$551
68%
342$325βŒβœ…βœ…Y / Y⭐️ 5 (18)
Suncadia 3-Bedroom Golf Course Home with a Hot Tub

No image available

$151,911
$971
40%
341$325βœ…βœ…βŒY / Y⭐️ 0 (0)
Bootjack Inn-walk To The Winery! Big Views Of The

No image available

$151,673
$761
52%
342$260βŒβœ…βŒY / Y⭐️ 5 (4)
EV Charger - Pup Friendly - Hot Tub

No image available

$153,297
$549
72%
332$290βŒβœ…βœ…Y / Y⭐️ 5 (49)

Return Metrics

-10.09% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$50,733-$101,466-$152,200-$202,933-$253,667-$507,334-$1,522,002
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,720,000$1,720,000$1,720,000$1,720,000$1,720,000$1,720,000$1,720,000
Down Payment$430,000$430,000$430,000$430,000$430,000$430,000$430,000
Property Appreciation$64,500$130,935$199,363$269,843$342,439$739,420$3,068,614
Total Return$2,163,766$2,179,468$2,197,162$2,216,910$2,238,772$2,382,085$3,696,611

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.09%

Cap Rate

4.38%

Return on Investment

6.93%

property-location

1531 Larkspur Loop Cle Elum, WA, 98922

3 bed β€’ 1 bath β€’ 9 guests

Est. $10,312/mo

Agent

This property is for sale!

Contact Agent

-31

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.65

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%

Profit (Cummulative)

-$50,733

$1,720,000

$8,250

$64,500

$0

Total Gain

$34,888

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

$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: -