Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Annual Revenue

$0

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

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

Investment Value Over Time

Property Appreciation:

0%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Cap Rate

NaN%

Return on Investment

NaN%

STR Tax Calculator (USA)

Tax Calculator (US Only)

This property is projected to deliver a first-year tax deduction of $NaN, factoring in all profit and loss adjustments.
Y1Y2Y3Y4Y5Y10Y30
Property Tax+$0+$0+$0+$0+$0+$0+$0
Mortgage Interest+$NaN+$NaN+$NaN+$NaN+$NaN+$NaN+$NaN
Total Depreciation and Mortgage Interest Deduction$NaN$NaN$NaN$NaN$NaN$NaN$NaN
Bonus Depreciation+$0------
Accel. Depreciation+$0+$0+$0+$0+$0+$0+$0
Standard Depreciation+$0+$0+$0+$0+$0+$0+$0
Cashflow$0$0$0$0$0$0$0
Total Tax Deduction$NaN$NaN$NaN$NaN$NaN$NaN$NaN
property-location

2302 I St NE Auburn, Washington, 98002

8 bed • 4 bath • 8 guests

Est. $NaN/mo

$695,100

Zestimate

⚡️
Reveal any property's Airbnb profitability

84

Airbnb Investor Score

$36,496

Annual Profit

10.1%

Cap Rate

13.4%

Cash on Cash

$142,887

Annual Revenue

Top 51% of comparables

Top 33% of comparables

Seasonality

Sign up to view the full seasonality chart

22

Airbnb Comparables

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

$132,185

Avg rev

67%

Avg occ

$548

Avg rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 22 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.42%

Cap Rate

10.06%

⚡️
Reveal any property's Airbnb profitability