BNBCalc Short Term Rental Investment Analysis 3728 S 162nd St, Seatac, WA 98188

2 bed • 1 bath • 6 guests • $545,900

BNB

Calc

Annual Revenue

$38,248

Profit (Cash Flow)

-$17,229

Cap Rate

3.6%

Annual Revenue

$38,248

AirDNA projects $156/night at 57% occupancy ($32,477). Airbtics projects $154/night at 68% occupancy ($38,248). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,910	$35,928	$55,811	$74,630
Occupancy	58%	67%	81%	90%
Nightly Rate	$127	$141	$181	$216

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A home away from home	$41,063	$145	76%	2	2	1	$10	❌	❌	✅	Y / Y	⭐️ 4.8 (605)
Brand New 2 bd, 2 bath unit within mins of airport	$35,674	$179	49%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
SeaTac Condo Minutes to Everything!	$34,974	$136	68%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (156)
Cozy & Modern-2 King bed 1 bath 5 mins to airport!	$30,729	$150	51%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (87)
Family Friendly and quite Ground level property.	$26,357	$95	71%	2	1	5	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
The Landing-Airport/Light Rail Hot Spot-2 Bdrm	$57,810	$141	86%	2	2	1	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (580)
2 BDRM Condo- Retreat by Airport/Light Rail	$28,107	$94	66%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (291)
Airside Bliss: 2BR Airport Gem!	$37,576	$166	58%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Modern Tukwila Vacation Rental Near Airport!	$84,451	$318	71%	2	2	2	$62	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Guesthouse near SeaTac Airport	$41,548	$114	87%	2	1	1	$89	❌	❌	✅	Y / Y	⭐️ 4.9 (224)
2 King Sized Beds Cozy House Near SeaTac Airport	$33,490	$131	66%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (169)
Modern, clean and spacious with enclosed yard.	$38,318	$120	84%	2	1	3	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Modern & gorgeous W/ Easy Access to city & airport	$53,642	$146	97%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (157)
Pacific Northwest Retreat Duplex 3min from Seattle	$32,219	$96	84%	2	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (44)
Modern and Elegant With Easy Access to City & Airport	$50,384	$135	99%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (434)
BRAND NEW 2 Bed Private Getaway	$51,798	$204	64%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (54)
SeaTac/Airport/2 Bdrms/Residential home-Unit-B&B	$20,271	$141	37%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Beautifully updated cottage apt w/ hot tub & sauna	$55,954	$213	66%	2	1	1	$69	❌	✅	✅	Y / Y	⭐️ 4.8 (285)
Near SeaTac Airport and Train station	$22,753	$123	48%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.4 (78)
Charming Minimalist 2BR/2BA Home/Central Location	$54,293	$199	70%	2	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (37)
Stylish Two Story Condo near Airport & Light Rail Train	$36,865	$140	67%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (204)
SeaTac Denali RV by Seatac Airport	$18,350	$69	70%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.5 (94)
Modern SeaTac Gem w/ Fireplace & Smart TVs!	$61,994	$257	63%	2	2	2	$104	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
2 bedroom unit, close to airport/transit/shopping	$37,695	$215	46%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (18)
Spacious and cozy 2 BD and BA condo with view	$49,691	$140	86%	2	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Cozy 2-Bedroom Residential Home Near Airport	$30,055	$104	75%	2	1	3	$80	❌	❌	❌	N / N	⭐️ 4.5 (92)
2 Minutes from SeaTac Airport (But Quiet!)	$33,303	$173	49%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
Back on the market! Private back yard! Must see!	$41,325	$189	57%	2	2	2	$49	❌	❌	❌	Y / Y	⭐️ 4.3 (39)
SeaTac Savoy 32 ft. RV	$18,070	$67	71%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Near Mall 2BR Close To Airport, Seatac, Seattle	$32,610	$165	54%	2	2	2	$189	❌	✅	❌	Y / Y	⭐️ 5 (8)
Townhouse walking distance to airport and train!	$90,298	$257	96%	2	2	20	$250	✅	✅	✅	Y / Y	⭐️ 4.7 (9)
Two Bedrooms, airport, bus, restaurant, grocery.	$32,498	$142	61%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Modern and Elegant condominium located in Sea-Tac.	$34,746	$147	59%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (8)
2BR Great Location Near Downtown	$64,332	$189	93%	2	2	6	$220	❌	❌	❌	Y / Y	⭐️ 5 (1)
Spacious Garden Level Suite Near Seatac Airport	$24,346	$93	66%	2	1	2	$70	❌	❌	❌	N / Y	⭐️ 4.9 (26)
Cozy cottage loft near airport! Clean and Quiet!	$46,774	$155	78%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (42)
2 Beds 1.5 Bath Airport Home!	$42,491	$129	90%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Cozy House Near Seattle Airport	$33,543	$141	65%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (53)
Amazing Modern Home w/ AC ► Mins away from Airport	$70,282	$229	80%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (66)

Return Metrics

-13.07% 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)	-$17,228	-$34,457	-$51,685	-$68,914	-$86,143	-$172,286	-$516,858
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$436,720	$436,720	$436,720	$436,720	$436,720	$436,720	$436,720
Down Payment	$109,180	$109,180	$109,180	$109,180	$109,180	$109,180	$109,180
Property Appreciation	$16,377	$33,245	$50,619	$68,515	$86,947	$187,743	$779,142
Total Return	$545,048	$544,688	$544,833	$545,500	$546,704	$561,357	$808,183

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.07%

Cap Rate

3.58%

Return on Investment

3.42%

3728 S 162nd St Seatac, WA, 98188

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,618/mo

This property is for sale!

Contact Agent

-46

Airbnb Investor Score

-$17,228

Annual Profit

3.6%

Cap Rate

-13.1%

Cash on Cash

$38,248

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $156/night at 57% occupancy ($32,477.49). Airbtics projects $154/night at 68% occupancy ($38,248).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$41,162

Avg annual revenue

68%

Avg occupancy rate

$154

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

$15k

$40k

$65k

$90k

-$17,229

Profit

Revenue

$38,248

Operating Expenses

$18,652

Operating Income

$19,596

Mortgage & Taxes

$36,825

Profit (Cash Flow)

-$17,229

$131,807

Cash Investment

Down Payment

$109,180

Renos & Furnishing

$6,250

Closing Costs

$16,377

Total

$131,807

DSCR Ratio

Weak

0.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.07%

Cap Rate

3.58%

Return on Investment

3.42%

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

$25,909

Deductible property tax

$5,404

Your total deduction

$135,090

Your adjusted annual income

$150,000 - $135,090 = $14,910

Taxes on $14,910 (30%)

$4,473

Your old tax bill

$45,000

Your new tax bill

$4,473

Estimated tax savings

$40,527

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: -