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 1827 W Bemis St, Moses Lake, WA 98837

3 bed β€’ 2 bath β€’ 9 guests β€’ $255,000

BNB

Calc

Annual Revenue

$35,794

Profit (Cash Flow)

$259

Cap Rate

6.8%

Annual Revenue

$35,794

AirDNA projects $200/night at 49% occupancy ($35,793). Airbtics projects $209/night at 54% occupancy ($41,221). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 49% occupancy rate, $200 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,963$45,194$49,667$65,009
Occupancy38%59%64%72%
Nightly Rate$160$206$209$244

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
NEW Condo Moses Lake, A5

No image available

$38,064
$160
65%
333$0❌❌❌Y / Y⭐️ 5 (32)
3-Bedroom Home with Community Boat Launch and Dock

No image available

$53,271
$205
71%
332$0❌❌❌Y / Y⭐️ 4.9 (25)
NEW Condo Moses Lake, A7

No image available

$28,556
$161
47%
3330$79❌❌❌Y / Y⭐️ 5 (33)
NEW Condo Moses Lake, A6

No image available

$20,818
$158
36%
333$0❌❌❌Y / Y⭐️ 5 (32)
Comfortable Centrally Located Family Friendly Home

No image available

$66,993
$208
88%
322$0❌❌❌Y / Y⭐️ 5 (35)
Sunshine Retreat at Moses Lake

No image available

$49,190
$210
64%
321$0βŒβŒβœ…Y / Y⭐️ 4.9 (66)
3 Bedroom Home Centrally Located in Moses Lake

No image available

$24,703
$225
30%
331$0βŒβŒβœ…Y / Y⭐️ 5 (2)
Lakefront Living at Archie's Place.

No image available

$85,552
$425
55%
322$0❌❌❌Y / Y⭐️ 5 (11)
Gated 3 BR Escape in downtown

No image available

$47,960
$208
63%
322$0❌❌❌Y / Y⭐️ 5 (5)

Return Metrics

0.38% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$259$518$777$1,036$1,296$2,592$7,776
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$204,000$204,000$204,000$204,000$204,000$204,000$204,000
Down Payment$51,000$51,000$51,000$51,000$51,000$51,000$51,000
Property Appreciation$7,650$15,529$23,645$32,004$40,614$87,698$363,951
Total Return$262,909$271,047$279,423$288,041$296,910$345,290$626,728

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.38%

Cap Rate

6.84%

Return on Investment

15.5%

property-location

1827 W Bemis St Moses Lake, WA, 98837

3 bed β€’ 2 bath β€’ 9 guests

Est. $1,223/mo

Agent

This property is for sale!

Contact Agent

20

Airbnb Investor Score

$259

Annual Profit

6.8%

Cap Rate

0.4%

Cash on Cash

$35,794

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $200/night at 49% occupancy ($35,793.91). Airbtics projects $209/night at 54% occupancy ($41,221).

Top 61% 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.

$42,579

Avg annual revenue

54%

Avg occupancy rate

$209

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

$10k

$35k

$60k

$85k

Sign up to see the data on 10 all comparables

$259

Profit

Revenue

$35,794

Operating Expenses

$18,333

Operating Income

$17,461

Mortgage & Taxes

$17,201

Profit (Cash Flow)

$259

$67,150

Cash Investment

Down Payment

$51,000

Renos & Furnishing

$8,500

Closing Costs

$7,650

Total

$67,150

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.38%

Cap Rate

6.84%

Profit (Cummulative)

$259

$204,000

$8,500

$7,650

$0

Total Gain

$10,414

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

$12,103

Deductible property tax

$2,524

Your total deduction

$26,176

Your adjusted annual income

$150,000 - $26,176 = $123,824


Taxes on $123,824 (30%)

$37,147

Your old tax bill

$45,000

Your new tax bill

$37,147


Estimated tax savings

$7,853

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:

MOBILE

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: MOBILE
  • 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: -