2215 Hampton Road UNIT 1 Wenatchee, WA, 98801
3 bed • 2 bath • 9 guests
Est. $2,006/mo
Inquire about this property
Contact Agent
$418,200
Zestimate
Airbnb Investor Score
$4,296
Annual Profit
7.8%
Cap Rate
27.1%
Cash on Cash
$53,088
Annual Revenue
BNBCalc predicts this property will get $255 per night with 57% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 46% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$54,883
Avg annual revenue
57%
Avg occupancy rate
$255
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
$28,367
Profit
Revenue
$53,088
Operating Expenses
$20,581
Operating Income
$32,507
Mortgage & Taxes
$4,140
Profit (Cash Flow)
$28,367
$104,686
Cash Investment
Down Payment
$83,640
Renos & Furnishing
$8,500
Closing Costs
$12,546
Total
$104,686
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.09%
Cap Rate
7.77%
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
$19,848
Deductible property tax
$4,140
Your total deduction
$38,307
Your adjusted annual income
$150,000 - $38,307 = $111,693
Taxes on $111,693 (30%)
$33,508
Your old tax bill
$45,000
Your new tax bill
$33,508
Estimated tax savings
$11,492
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:
374.62 sqft
Year built:
1969
Size:
1,844 sqft
Type:
CONDO
Parking:
-
Heating:
Fireplace(s), Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 2
- Lot size: 374.62 sqft
- Building area: 1,844 sqft
- Garage: No
- Heating: Fireplace(s), heat pump
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air
- View: Mountain(s), Territorial
- Parking: Carport
- Amenities: Dishwasher(s), Dryer(s), Disposal, Microwave(s), Refrigerator(s), Stove(s)/Range(s), Washer(s), Garbage Disposal, Water Heater: Electric, Water Heater Location: in stairway
- Price per square foot: $230
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 212008697045
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $291,882
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $424,300
Schools
- Middle School: Orchard Middle School with 4/10 star rating
- High School: Wenatchee High School with 5/10 star rating