property-location

300 Canyon Ct Dr Omak, Washington

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,466/mo

$555,100

Zestimate

$46,302

Annual Revenue

Median of 6 selected comps

Avg Daily Rate
$233
Occupancy
55%

$5k

$25k

$50k

$70k

Sign up to see the data on 11 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

-$15,704

Profit

Revenue

$46,302

Operating Expenses

$24,561

Operating Income

$21,741

Mortgage & Taxes

$37,445

Profit (Cash Flow)

-$15,704

$153,625

Cash Investment

Down Payment

$111,020

Renos & Furnishing

$25,952

Closing Costs

$16,653

Total

$153,625

DSCR Ratio

Weak

0.58

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-10.22%

Cap Rate

3.91%

Profit (Cummulative)

-$15,704

$5,453

$25,952

$16,653

$1,389

Total Gain

$7,791

STR Tax Calculator (USA)

Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.

If you buy this property, your estimated tax deduction will be...

Deductible mortgage interest

$26,346

Deductible property tax

$5,495

Estimated gross deduction

$163,172

Your income tax rate

Estimated tax savings

$48,952

Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.

Plan to claim the STR loophole?

To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.

Property Overview

Loading...

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.