BNBCalc Short Term Rental Investment Analysis 20647 Miracle Mile Lk, Leavenworth, WA 98826

3 bed • 2 bath • 9 guests • $949,000

BNB

Calc

Annual Revenue

$63,300

Profit (Cash Flow)

-$22,625

Cap Rate

4.4%

Annual Revenue

$63,300

AirDNA projects $327/night at 53% occupancy ($63,300). Airbtics projects $326/night at 65% occupancy ($77,395). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $327 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,470	$71,959	$116,622	$139,214
Occupancy	51%	57%	82%	86%
Nightly Rate	$268	$321	$370	$423

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spruce Bluff Lodge - Palatial Estate with Views	$133,429	$434	84%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (95)
Slice of Heaven-Golf, XSki, WI-FI & Grill	$70,111	$352	51%	3	3	1	$156	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Gr8 Ski & Golf: Winter Wonderland near Leavenworth	$63,442	$321	54%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Waterfront Cabin on Fish Lake	$74,312	$376	54%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (161)
Modern Leavenworth Cabin w/ Hot Tub, Games & More!	$101,038	$321	86%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (119)
Tranquil Leavenworth Haven	$93,130	$295	79%	3	3	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (246)
Norge Haus - Riverfront Extraordinary Home	$135,918	$422	88%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (158)
Artist Shop STR000194	$46,312	$227	50%	3	1	2	$120	❌	✅	✅	Y / Y	⭐️ 4.7 (244)
Alpine Acres-Sleeps 10, Hot Tub, WI-FI, Dogs OK	$58,048	$260	61%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (50)
Maple Leaf Lodge-Hot Tub, Fenced Yard, Dogs	$49,584	$256	47%	3	3	1	$156	✅	✅	✅	Y / Y	⭐️ 5 (16)

Return Metrics

-9.97% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$22,625	-$45,250	-$67,875	-$90,500	-$113,125	-$226,251	-$678,755
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$759,200	$759,200	$759,200	$759,200	$759,200	$759,200	$759,200
Down Payment	$189,800	$189,800	$189,800	$189,800	$189,800	$189,800	$189,800
Property Appreciation	$28,470	$57,794	$87,997	$119,107	$151,151	$326,376	$1,354,472
Total Return	$954,844	$961,543	$969,122	$977,607	$987,025	$1,049,124	$1,624,716

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.97%

Cap Rate

4.36%

Return on Investment

6.68%

20647 Miracle Mile Lk Leavenworth, WA, 98826

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,552/mo

This property is for sale!

Contact Agent

-31

Airbnb Investor Score

-$22,625

Annual Profit

4.4%

Cap Rate

-10.0%

Cash on Cash

$63,300

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $327/night at 53% occupancy.Projected nightly rate is $326/night at 65% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$82,532

Avg annual revenue

65%

Avg occupancy rate

$326

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

$75k

$105k

$135k

-$22,625

Profit

Revenue

$63,300

Operating Expenses

$21,909

Operating Income

$41,391

Mortgage & Taxes

$64,017

Profit (Cash Flow)

-$22,625

$226,770

Cash Investment

Down Payment

$189,800

Renos & Furnishing

$8,500

Closing Costs

$28,470

Total

$226,770

DSCR Ratio

Weak

0.65

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.97%

Cap Rate

4.36%

Return on Investment

6.68%

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

$45,041

Deductible property tax

$9,395

Your total deduction

$137,053

Your adjusted annual income

$150,000 - $137,053 = $12,947

Taxes on $12,947 (30%)

$3,884

Your old tax bill

$45,000

Your new tax bill

$3,884

Estimated tax savings

$41,116

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:

18,731 sqft

Year built:

1997

Size:

1,917 sqft

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: Seasonal, Cabin, Vacation Residence

Stories: 1

Lot size: 18,731 sqft

Building area: 1,917 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 271733649024

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $792,449

County Est. Land Value: $135,590

Assessed Land Value: $135,590

County Est. Structure Value: $656,859

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/17/20	$0	0%	Miracle Mile Real Estate Llc
10/01/18	$590,000	70%	Shannon Smith, Eric Smith
03/09/18	$0	0%	John R Gallegos Sr, Sallie E Becker

Ownership

Name: Miracle Mile Real Estate Llc

Owner Occupied: No

Owner Mailing Address: 9444 Se 52nd St, Mercer Island, WA 98040

Years Owned: 48

Home Equity: $539,000

Mortgage Balance Remaining: $413,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No