1827 W Bemis St Moses Lake, WA, 98837
3 bed β’ 2 bath β’ 9 guests
Est. $1,223/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -