BNBCalc Short Term Rental Investment Analysis 2365 S Trail View Ct, Ridgefield, WA 98642

3 bed • 1 bath • 9 guests • $407,900

BNB

Calc

Annual Revenue

$48,322

Profit (Cash Flow)

$844

Cap Rate

7.0%

Annual Revenue

$48,322

AirDNA projects $189/night at 70% occupancy ($48,321). Airbtics projects $160/night at 71% occupancy ($41,491). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,816	$39,422	$62,251	$85,301
Occupancy	65%	73%	83%	87%
Nightly Rate	$111	$141	$197	$257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy stay for many!	$34,473	$116	73%	3	3	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
✧ Cool Mid-Century Bungalow! ✧	$28,459	$109	67%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (237)
New Construction Home Near Downtown Vancouver!	$48,412	$160	80%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (61)
Mi casa tu casa \| Cozy house Downtown Vancouver	$27,191	$88	80%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.7 (151)
Stylish Entire Townhouse w/ green space all around	$30,221	$81	86%	3	3	1	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Retreat in the Heart of Vancouver/Portland area	$54,030	$265	54%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
Beautiful & pet friendly! Close to Downtown and Hw	$37,044	$114	83%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (76)
Picture Perfect Bungalow in the heart of Vancouver	$45,768	$162	73%	3	1	1	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Updated Midcentury Home w/ AC+Heat, Great Location	$39,352	$108	96%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (150)
Cheerful 3br home PET Friendly w/air hockey	$43,569	$132	87%	3	1	14	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Sara's Guest House in West Vancouver	$26,879	$136	54%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (276)
Casa Zen Yeye! Amazing Outdoor Space & Mins to DTN	$33,137	$101	83%	3	1	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Peaceful Home near PDX!	$40,009	$114	95%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (64)
Floating Home on Columbia River w/ Provided Kayaks	$72,607	$257	74%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (87)
Zen Modern in Historic N Miss. area/ Sanitized!!	$59,281	$293	55%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Contemporary home with views on Columbia river	$46,869	$318	39%	3	3	3	$245	❌	✅	✅	Y / Y	⭐️ 4.8 (106)
Tranquil Townhome, King Suite, Workspace, Wi-Fi	$36,923	$142	66%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
Fort Adobe 10 mins to Airport Large fenced Yard	$32,935	$120	71%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
New Remodel Alberta Arts, relaxing home	$31,805	$205	41%	3	3	1	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Modern Kenton home, with Hot Tub.	$40,052	$172	62%	3	3	30	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (180)
Cozy Cathedral Park Home - Full Home w/ office	$67,885	$207	87%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
Brand New! 3 Bedroom near DT Vancouver	$60,174	$183	87%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (135)
New Custom Craftsman Home near Downtown Vancouver	$65,187	$324	53%	3	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (25)
Clean and fully stocked home in central safe area	$36,507	$141	66%	3	3	7	$180	✅	❌	❌	Y / Y	⭐️ 5 (82)
Mountain Chalet wooded on Stream unplugged garden	$29,347	$197	39%	3	3	2	$171	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Bright and modern 3bd/2.5ba- close to Alberta st!	$60,307	$205	74%	3	3	2	$215	❌	✅	❌	Y / Y	⭐️ 5 (36)
Comfortable home near downtown	$66,031	$213	82%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (28)
Beautifully Designed, King Beds, 2 living rooms	$29,118	$163	43%	3	2	2	$315	❌	❌	❌	Y / Y	⭐️ 4.8 (183)
Secluded Gem, 3Bd/2 Bth. AC, Hot Tub, Self Checkin	$27,366	$90	80%	3	2	1	$39	❌	✅	❌	Y / N	⭐️ 4.9 (373)
Town Delight, close to Portland	$38,731	$120	85%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (150)
Incredible Central Downtown Vancouver Location	$31,105	$112	68%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.4 (19)
Centrally Located 3 Bedroom Home Close to PDX	$37,844	$106	90%	3	1	2	$160	❌	❌	❌	Y / Y	⭐️ 4 (9)
A Grand House	$33,947	$135	66%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (29)
Northwest Gem! King bed, Private fenced backyard	$51,969	$198	69%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (52)
Relaxing Rambler - Bright, Spacious - Near I5+205	$33,910	$104	84%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Child Friendly 3BR Pad w/crib \| Near I-5 \| Quiet	$30,882	$102	73%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (274)
Luxury Modern Farmhouse near DT	$56,491	$183	82%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (86)
Private Piedmont Hideout House	$42,708	$196	55%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Spacious Hideout \| Close to Everything	$45,929	$145	85%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Spacious 3BR 2BA W/ Billiard Room & Projector	$31,603	$110	73%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (196)

Return Metrics

0.82% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$844	$1,688	$2,532	$3,377	$4,221	$8,443	$25,329
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$326,320	$326,320	$326,320	$326,320	$326,320	$326,320	$326,320
Down Payment	$81,580	$81,580	$81,580	$81,580	$81,580	$81,580	$81,580
Property Appreciation	$12,237	$24,841	$37,823	$51,195	$64,967	$140,283	$582,180
Total Return	$420,981	$434,429	$448,256	$462,472	$477,089	$556,626	$1,015,409

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.82%

Cap Rate

6.95%

Return on Investment

16.74%

2365 S Trail View Ct Ridgefield, WA, 98642

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,956/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$844

Annual Profit

7.0%

Cap Rate

0.8%

Cash on Cash

$48,322

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $189/night at 70% occupancy.Projected nightly rate is $160/night at 71% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$42,151

Avg annual revenue

71%

Avg occupancy rate

$160

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

$25k

$40k

$55k

$75k

$844

Profit

Revenue

$48,322

Operating Expenses

$19,962

Operating Income

$28,360

Mortgage & Taxes

$27,516

Profit (Cash Flow)

$844

$102,067

Cash Investment

Down Payment

$81,580

Renos & Furnishing

$8,250

Closing Costs

$12,237

Total

$102,067

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.82%

Cap Rate

6.95%

Return on Investment

16.74%

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

$19,359

Deductible property tax

$4,038

Your total deduction

$40,704

Your adjusted annual income

$150,000 - $40,704 = $109,296

Taxes on $109,296 (30%)

$32,789

Your old tax bill

$45,000

Your new tax bill

$32,789

Estimated tax savings

$12,211

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: 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: -