Powered by BNBCalc.com · Generated April 26, 2026

0 bed · 0 bath

Monthly Revenue Breakdown

Projected Revenue

Annual

$0

Monthly

$0

Low Est.

$0

Base

$0

High Est.

$0

ADR

$0

Occupancy

0%

RevPAR

$0

Rental projections are educated estimates based on comparable data and market trends. Actual performance will vary based on property condition, management, pricing strategy, seasonality, regulations, and market conditions. This report is not a guarantee of future income.

property-location

17030 Lemolo Shore Dr NE Poulsbo, Washington, 98370

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$735,500

Zestimate

$91,987

Annual Revenue

Top 61% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours, or exclude comparables that don't match. Your summary stats below update automatically.

$89,645

Avg rev

69%

Avg occ

$352

Avg rate

Filters

Pool
🛁 Hot tub
🐶 Pets
4.8+ stars

Revenue Distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

14.1%

Cap Rate

11.05%

Profit (Cumulative)

$23,754

$4,398

$20,000

$18,000

$2,760

Total Gain

$48,911

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.