BNBCalc Short Term Rental Investment Analysis 168 Whispering Ln Nw, Bainbridge Island, WA 98110

3 bed • 2 bath • 9 guests • $999,999

BNB

Calc

Annual Revenue

$98,645

Profit (Cash Flow)

$4,684

Cap Rate

7.2%

Annual Revenue

$98,645

AirDNA projects $244/night at 48% occupancy ($42,777). Airbtics projects $422/night at 64% occupancy ($98,645). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 64% occupancy rate, $422 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,955	$94,770	$147,714	$167,074
Occupancy	49%	63%	76%	80%
Nightly Rate	$303	$343	$523	$610

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Bainbridge Condo	$58,984	$316	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Rustic Waterfront House	$46,119	$239	49%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4 (15)
The Townhouse Suite at Pleasant Beach Village	$193,390	$927	57%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Sound Haven on Bainbridge Island	$98,406	$370	70%	3	2	3	$190	❌	✅	❌	Y / Y	⭐️ 5 (20)
Sound Haven on Bainbridge Island	$98,406	$370	70%	3	2	3	$190	❌	✅	❌	Y / Y	⭐️ 5 (20)
BEST BREATHTAKING WATERVIEW!!	$164,150	$575	78%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
BEST BREATHTAKING WATERVIEW!!	$164,150	$575	78%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Log House in the Cedars	$49,612	$303	44%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Log House in the Cedars	$49,612	$303	44%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Home: Calm and great	$91,134	$249	100%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)

Return Metrics

1.96% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,684	$9,368	$14,053	$18,737	$23,422	$46,844	$140,533
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$799,999	$799,999	$799,999	$799,999	$799,999	$799,999	$799,999
Down Payment	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999
Property Appreciation	$29,999	$60,899	$92,726	$125,508	$159,273	$343,916	$1,427,261
Total Return	$1,034,683	$1,070,267	$1,106,779	$1,144,245	$1,182,695	$1,390,759	$2,567,793

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.96%

Cap Rate

7.21%

Return on Investment

18.66%

168 Whispering Ln Nw Bainbridge Island, WA, 98110

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,796/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,684

Annual Profit

7.2%

Cap Rate

2.0%

Cash on Cash

$98,645

Annual Revenue

BNBCalc predicts this property will get $422 per night with 64% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$100,256

Avg annual revenue

64%

Avg occupancy rate

$425

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

$95k

$140k

$195k

$4,684

Profit

Revenue

$98,645

Operating Expenses

$26,504

Operating Income

$72,141

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$4,684

$238,500

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,500

Closing Costs

$30,000

Total

$238,500

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.96%

Cap Rate

7.21%

Return on Investment

18.66%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$95,557

Your adjusted annual income

$150,000 - $95,557 = $54,443

Taxes on $54,443 (30%)

$16,333

Your old tax bill

$45,000

Your new tax bill

$16,333

Estimated tax savings

$28,667

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: Yes

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: -