BNBCalc Short Term Rental Investment Analysis 21626 50th Ave E, Spanaway, WA 98387

3 bed • 2 bath • 9 guests • $400,000

BNB

Calc

Annual Revenue

$63,739

Profit (Cash Flow)

$14,790

Cap Rate

10.4%

Annual Revenue

$63,739

AirDNA projects $240/night at 63% occupancy ($55,224). Airbtics projects $277/night at 63% occupancy ($63,738). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $277 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,909	$64,110	$84,498	$119,033
Occupancy	53%	67%	72%	74%
Nightly Rate	$206	$241	$298	$416

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful & Comfortable Home in Fredrickson	$64,200	$227	71%	3	3	2	$179	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Stunning Puyallup Oasis w/ Views + Game Room!	$66,413	$282	59%	3	4	3	$310	❌	❌	✅	Y / Y	⭐️ 5 (21)
Private Lakefront home, Waterslide/boat/kayaking.	$107,965	$537	51%	3	3	2	$359	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
DNT’s cozy retreat	$67,881	$226	75%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Townhome In South Hill Puyallup-No Cleaning Fee!	$50,918	$188	74%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (178)
Green Oasis by Amenities: 3BR/2BA Rambler	$113,710	$403	73%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Bright and welcoming home with HUGE hot tub	$40,855	$200	48%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 4.8 (16)
WilliamsBNBHomes - South Hill	$82,258	$304	63%	3	3	5	$390	❌	❌	✅	Y / Y	⭐️ 5 (2)
Remodeled JBLM PCS House 3/4 acre Dog friendly	$41,070	$150	72%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (17)
Opa's Log Cabin	$46,699	$256	49%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)

Return Metrics

14.71% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,789	$29,579	$44,369	$59,159	$73,949	$147,899	$443,698
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$426,789	$453,939	$481,460	$509,363	$537,659	$685,466	$1,414,603

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.71%

Cap Rate

10.44%

Return on Investment

30.56%

21626 50th Ave E Spanaway, WA, 98387

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,919/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$14,789

Annual Profit

10.4%

Cap Rate

14.7%

Cash on Cash

$63,739

Annual Revenue

BNBCalc predicts this property will get $277 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$68,196

Avg annual revenue

63%

Avg occupancy rate

$277

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

$40k

$65k

$90k

$115k

$14,790

Profit

Revenue

$63,739

Operating Expenses

$21,966

Operating Income

$41,773

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$14,790

$100,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,500

Closing Costs

$12,000

Total

$100,500

DSCR Ratio

Strong

1.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.71%

Cap Rate

10.44%

Return on Investment

30.56%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$26,010

Your adjusted annual income

$150,000 - $26,010 = $123,990

Taxes on $123,990 (30%)

$37,197

Your old tax bill

$45,000

Your new tax bill

$37,197

Estimated tax savings

$7,803

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -