BNBCalc Short Term Rental Investment Analysis 230 E Stavis Rd, Shelton, WA 98584

2 bed • 2 bath • 6 guests • $389,000

BNB

Calc

Annual Revenue

$30,987

Profit (Cash Flow)

-$12,962

Cap Rate

3.4%

Annual Revenue

$30,987

AirDNA projects $202/night at 42% occupancy ($30,987). Airbtics projects $163/night at 62% occupancy ($36,911). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 42% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,838	$31,067	$53,196	$74,984
Occupancy	53%	61%	72%	78%
Nightly Rate	$115	$126	$187	$246

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Biscuits and Jam Country Cottage	$29,431	$101	70%	2	1	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (140)
Charming 2 Bedroom Guest Cottage w/ Lake Access	$25,201	$112	56%	2	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.8 (42)
Waterfront Vintage Mid-Century House	$56,922	$235	59%	2	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (20)
Tranquil Waterfront Getaway - Cozy & Clean	$101,557	$347	77%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (108)
The Barbary Beach Cabin	$27,099	$125	53%	2	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (43)
Serene Lake-front A-Frame Cabin (1 bed + Loft)	$41,464	$116	89%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (172)
Aframe cabin, firepit, BBQ, lakes, hiking, pups OK	$46,806	$159	73%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Nature Awaits at Harstine Haven!	$18,589	$115	38%	2	1	2	$75	✅	✅	❌	N / Y	⭐️ 4.8 (137)
Family & dog friendly 2 bedroom (plus loft) cabin	$34,612	$127	64%	2	1	2	$125	✅	✅	✅	Y / Y	⭐️ 4.9 (87)
Serene Water View Herron Isle Cabin	$36,495	$197	47%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

-13.5% 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)	-$12,961	-$25,923	-$38,885	-$51,847	-$64,808	-$129,617	-$388,852
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$311,200	$311,200	$311,200	$311,200	$311,200	$311,200	$311,200
Down Payment	$77,800	$77,800	$77,800	$77,800	$77,800	$77,800	$77,800
Property Appreciation	$11,670	$23,690	$36,070	$48,822	$61,957	$133,783	$555,205
Total Return	$387,708	$386,766	$386,185	$385,975	$386,148	$393,165	$555,352

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.5%

Cap Rate

3.41%

Return on Investment

2.63%

230 E Stavis Rd Shelton, WA, 98584

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,866/mo

This property is for sale!

Contact Agent

-49

Airbnb Investor Score

-$12,961

Annual Profit

3.4%

Cap Rate

-13.5%

Cash on Cash

$30,987

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 42% occupancy.Projected nightly rate is $163/night at 62% occupancy.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$41,817

Avg annual revenue

62%

Avg occupancy rate

$163

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

$20k

$45k

$75k

$105k

-$12,962

Profit

Revenue

$30,987

Operating Expenses

$17,708

Operating Income

$13,279

Mortgage & Taxes

$26,241

Profit (Cash Flow)

-$12,962

$95,970

Cash Investment

Down Payment

$77,800

Renos & Furnishing

$6,500

Closing Costs

$11,670

Total

$95,970

DSCR Ratio

Weak

0.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.5%

Cap Rate

3.41%

Return on Investment

2.63%

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

$18,462

Deductible property tax

$3,851

Your total deduction

$52,396

Your adjusted annual income

$150,000 - $52,396 = $97,604

Taxes on $97,604 (30%)

$29,281

Your old tax bill

$45,000

Your new tax bill

$29,281

Estimated tax savings

$15,719

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: 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: -