BNBCalc Short Term Rental Investment Analysis 2015 Terry Ave 307, Seattle, WA 98121

1 bed • 1 bath • 3 guests • $419,000

BNB

Calc

Annual Revenue

$49,144

Profit (Cash Flow)

$810

Cap Rate

6.9%

Annual Revenue

$49,144

AirDNA projects $195/night at 69% occupancy ($49,143). Airbtics projects $205/night at 51% occupancy ($38,186). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,112	$33,966	$68,055	$80,796
Occupancy	32%	43%	67%	76%
Nightly Rate	$145	$215	$277	$290

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Level Seattle - Modern Studio Suite	$36,892	$280	36%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Airy Oasis Steps from Pike Place, Amazon, & South Lake Union	$14,451	$94	42%	1	1	30	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Level Seattle- Stunning One Bedroom Suite	$73,126	$270	74%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 3 (2)
Downtown Seattle 1br Apt with great views	$60,756	$166	100%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 4.8 (12)
Modern Luxe Apt. in Downtown Seattle	$25,797	$221	31%	1	1	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (5)
Level Seattle - Beautiful One Bedroom Suite	$67,693	$289	64%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Blueground \| S. Lake Union, gym, bbq, nr tech hq	$22,224	$138	44%	1	1	31	$435	❌	❌	✅	Y / Y	⭐️ 5 (1)
Prime Seattle Downtown - SLU	$22,477	$89	69%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)

Return Metrics

0.8% 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)	$810	$1,620	$2,431	$3,241	$4,052	$8,104	$24,314
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$335,200	$335,200	$335,200	$335,200	$335,200	$335,200	$335,200
Down Payment	$83,800	$83,800	$83,800	$83,800	$83,800	$83,800	$83,800
Property Appreciation	$12,570	$25,517	$38,852	$52,588	$66,735	$144,100	$598,022
Total Return	$432,380	$446,138	$460,284	$474,830	$489,788	$571,205	$1,041,337

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.8%

Cap Rate

6.93%

Return on Investment

17.38%

2015 Terry Ave 307 Seattle, WA, 98121

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,010/mo

This property is for sale!

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$810

Annual Profit

6.9%

Cap Rate

0.8%

Cash on Cash

$49,144

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $195/night at 69% occupancy ($49,143.58). Airbtics projects $205/night at 51% occupancy ($38,186).

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 51% of comparables

10 Airbnb Comparables

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

$37,535

Avg annual revenue

51%

Avg occupancy rate

$205

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

$15k

$35k

$55k

$75k

$810

Profit

Revenue

$49,144

Operating Expenses

$20,069

Operating Income

$29,075

Mortgage & Taxes

$28,264

Profit (Cash Flow)

$810

$100,620

Cash Investment

Down Payment

$83,800

Renos & Furnishing

$4,250

Closing Costs

$12,570

Total

$100,620

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.8%

Cap Rate

6.93%

Return on Investment

17.38%

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

$19,886

Deductible property tax

$4,148

Your total deduction

$41,286

Your adjusted annual income

$150,000 - $41,286 = $108,714

Taxes on $108,714 (30%)

$32,614

Your old tax bill

$45,000

Your new tax bill

$32,614

Estimated tax savings

$12,386

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: 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: -