BNBCalc Short Term Rental Investment Analysis 300 110th Ave Ne # 101

2 bed • 1 bath • 5 guests • $475,700

BNB

Calc

Annual Revenue

$78,308

Profit (Cash Flow)

$22,959

Cap Rate

11.6%

Annual Revenue

$78,308

AirDNA projects $333/night at 58% occupancy ($70,543). Airbtics projects $320/night at 67% occupancy ($78,308). Airbtics predicts this property will perform in the 60% revenue percentile

BNB Calc projects a 67% occupancy rate, $320 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$58,581	$79,265	$83,200	$91,391
Occupancy	50%	73%	79%	82%
Nightly Rate	$275	$328	$353	$464

Return Metrics

19.85% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,959	$45,918	$68,877	$91,836	$114,795	$229,590	$688,770
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$380,560	$380,560	$380,560	$380,560	$380,560	$380,560	$380,560
Down Payment	$95,140	$95,140	$95,140	$95,140	$95,140	$95,140	$95,140
Property Appreciation	$14,271	$28,970	$44,110	$59,704	$75,766	$163,601	$678,948
Total Return	$512,930	$550,588	$588,687	$627,240	$666,261	$868,891	$1,843,419

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.85%

Cap Rate

11.57%

Return on Investment

36.22%

300 110th Ave NE Bellevue, Washington, 98004

2 bed • 1 bath • 5 guests

Purchase Price

Est. $2,282/mo

Inquire about this property

Contact Agent

$475,700

Zestimate

Bellevue

Zoning

Laws

$78,308

Annual Revenue

This property is projected to be in the top 60% revenue percentile compared to similar properties nearby.
AirDNA projects $333/night at 58% occupancy ($70,543.22). Airbtics projects $320/night at 67% occupancy ($78,308).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

$22,959

Profit

Revenue

$78,308

Operating Expenses

$23,260

Operating Income

$55,048

Mortgage & Taxes

$32,089

Profit (Cash Flow)

$22,959

$115,661

Cash Investment

Down Payment

$95,140

Renos & Furnishing

$6,250

Closing Costs

$14,271

Total

$115,661

DSCR Ratio

Strong

1.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.85%

Cap Rate

11.57%

Return on Investment

36.22%

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

$22,577

Deductible property tax

$4,709

Your total deduction

$87,550

Your adjusted annual income

$150,000 - $87,550 = $62,450

Taxes on $62,450 (30%)

$18,735

Your old tax bill

$45,000

Your new tax bill

$18,735

Estimated tax savings

$26,265

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:

28,011 sqft

Year built:

2001

Size:

1,625 sqft

Type:

CONDO

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1188 106th Ave Ne Apt 429	2	3	1,833	-	43,078	2000	$1,395,000	186
111 108th Ave Ne # 310	-	1	423	-	39,618	2000	$375,000	41
111 108th Ave Ne Unit A412	1	1	723	-	39,618	2000	$580,000	41
500 106th Ave Ne Unit 2605	2	2	1,579	-	105,851	2008	$1,515,000	34
177 107th Ave Ne Apt 911	2	2	1,457	-	31,259	1994	$1,100,000	80
177 107th Ave Ne Apt 1019	1	1	801	-	31,259	1994	$675,000	54
118 107th Ave Ne Unit B311	1	1	646	-	39,618	2000	$558,000	26
177 107th Ave Ne Apt 2105	3	3	1,709	-	31,259	1994	$1,325,000	122
500 106th Ave Ne Unit 2011	1	3	1,348	-	105,851	2008	$1,024,749	90
10610 Ne 9th Pl Unit 702	2	2	1,132	-	102,671	2008	$1,041,000	69

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 6

Lot size: 28,011 sqft

Building area: 1,625 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: DNTNMU

Land Use: Residential

Parcel Number: 001230-0030

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $1,218,800

County Est. Land Value: $306,000

Assessed Land Value: $306,000

County Est. Structure Value: $912,800

Market Estimate: $1,104,184