BNBCalc Short Term Rental Investment Analysis 3263 Evergreen Point Rd, Medina, WA 98039

6 bed • 2 bath • 18 guests • $27,777,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$137,441

Profit (Cash Flow)

-$1,767,855

Cap Rate

0.4%

Annual Revenue

$137,441

AirDNA projects $530/night at 71% occupancy ($137,441). Airbtics projects $461/night at 64% occupancy ($107,761). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $530 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$68,287	$97,969	$148,551	$217,284
Occupancy	56%	60%	76%	89%
Nightly Rate	$316	$427	$499	$635

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serene Retreat by SeaTacAirport 8BR+5BTH	$76,247	$430	44%	8	5	3	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Huge SeaTac 6B w/ Hot tub!	$114,988	$481	58%	6	4	1	$420	❌	✅	✅	Y / Y	⭐️ 4.5 (46)
6 bed 4 bath update Seattle farm house w/hot tub	$67,845	$326	52%	6	4	2	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (67)
Gorgeous 6b3b house near airport & Seattle	$192,923	$556	90%	6	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (14)
spacious 6 bedroom house close to airport. 2 kitchens and 6 comfy queen sized beds. perfect for fami	$148,414	$644	61%	6	2	1	$220	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Highland House Vibrant LUX Home near Seattle	$98,357	$261	92%	6	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (240)
Classic Seattle House w/Hot tub, Centrally Located	$71,372	$329	59%	6	4	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (8)
2 Houses, 9 bedrooms, 3 kitchens	$241,351	$1,085	59%	9	3	2	$340	✅	❌	✅	Y / N	⭐️ 5 (1)
6b3b 2600sqft House close to Airport & Southcenter	$92,457	$280	73%	6	3	1	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Incredible 8BR+5BTH \| Near Airport \|Sleeps20	$51,693	$428	33%	8	5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Large 2-Storey 8BR Home near SeaTacAirport	$102,121	$427	62%	8	5	5	$350	❌	❌	❌	Y / Y	⭐️ 5 (1)
Awsome 6 bdrs 2 baths home	$89,600	$288	85%	6	3	3	$0	❌	❌	✅	Y / N	⭐️ 4.4 (8)

Return Metrics

-27.6% 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)	-$1,767,854	-$3,535,709	-$5,303,564	-$7,071,419	-$8,839,274	-$17,678,549	-$53,035,649
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$272,883	$562,598	$870,182	$1,196,737	$1,543,433	$3,625,292	$22,221,600
Down Payment	$5,555,400	$5,555,400	$5,555,400	$5,555,400	$5,555,400	$5,555,400	$5,555,400
Property Appreciation	$833,310	$1,691,619	$2,575,677	$3,486,258	$4,424,155	$9,552,965	$39,645,069
Total Return	$4,893,738	$4,273,907	$3,697,695	$3,166,975	$2,683,714	$1,055,108	$14,386,420

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.6%

Cap Rate

0.38%

Return on Investment

-10.33%

3263 Evergreen Point Rd Medina, WA, 98039

6 bed • 2 bath • 18 guests

Purchase Price

Est. $133,230/mo

This property is for sale!

Contact Agent

-114

Airbnb Investor Score

-$1,767,854

Annual Profit

0.4%

Cap Rate

-27.6%

Cash on Cash

$137,441

Annual Revenue

BNBCalc predicts this property will get $461 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

12 Airbnb Comparables

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

$112,280

Avg annual revenue

64%

Avg occupancy rate

$461

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

$50k

$115k

$175k

$240k

-$1,767,855

Profit

Revenue

$137,441

Operating Expenses

$31,547

Operating Income

$105,894

Mortgage & Taxes

$1,873,749

Profit (Cash Flow)

-$1,767,855

$6,403,210

Cash Investment

Down Payment

$5,555,400

Renos & Furnishing

$14,500

Closing Costs

$833,310

Total

$6,403,210

DSCR Ratio

Weak

0.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-27.6%

Cap Rate

0.38%

Return on Investment

-10.33%

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

$1,318,325

Deductible property tax

$274,992

Your total deduction

$4,521,676

Your adjusted annual income

$150,000 - $4,521,676 = -$4,371,676

Taxes on -$4,371,676 (30%)

-$1,311,503

Your old tax bill

$45,000

Your new tax bill

-$1,311,503

Estimated tax savings

$1,356,503

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: Yes

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: -