BNBCalc Short Term Rental Investment Analysis 4598 Frender Ln Nw, Seabeck, WA 98380

3 bed • 2 bath • 9 guests • $668,000

BNB

Calc

Annual Revenue

$64,955

Profit (Cash Flow)

-$2,230

Cap Rate

6.4%

Annual Revenue

$64,955

AirDNA projects $234/night at 76% occupancy ($64,954). Airbtics projects $295/night at 60% occupancy ($64,648). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,191	$61,951	$93,071	$144,699
Occupancy	46%	59%	71%	88%
Nightly Rate	$197	$273	$344	$433

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Seabeck/Bremerton Lake Retreat	$52,721	$242	55%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Lakefront Bremerton Vacation Rental w/ Hot Tub!	$74,059	$324	59%	3	2	2	$160	❌	✅	❌	Y / Y	⭐️ 4.5 (26)
Seabeck/bremerton Lake Retreat	$21,567	$186	30%	3	3	1	$109	❌	❌	✅	Y / Y	⭐️ 0 (0)
Eagle Point Cottage w/private waterfront	$71,856	$324	58%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (128)
OlympicWanderer🌲Creekside🌲hot-tub🌲OlympicNP	$84,204	$224	95%	3	1	1	$125	✅	✅	✅	N / Y	⭐️ 4.8 (134)
The Lazy Bear Hideaway	$46,580	$224	53%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Stunning Hood Canal Getaway w/ Private Deck!	$62,040	$331	46%	3	4	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Waterfront dog-friendly 3BR - 4 decks, kayaks, SUP	$34,057	$263	34%	3	3	2	$137	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Hood Canal Rare Gem Waterfront View large deck	$56,282	$294	50%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (134)
Silverdale Modern Townhome	$73,741	$191	100%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (58)
Stylish getaway near town	$37,288	$137	67%	3	3	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (94)
oceanfront, private beach, pick oysters and clams	$81,061	$452	48%	3	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (2)
Fair Haven: beachfront modern, oyster, hot tub	$56,190	$309	46%	3	3	1	$180	❌	✅	✅	Y / Y	⭐️ 5 (55)
Your home away from home in Silverdale!	$46,908	$172	72%	3	3	2	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Cozy Bremerton Residential Oasis!	$63,568	$248	67%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
3BR Soundview Dog Friendly \| Fireplace \| Deck	$45,529	$283	38%	3	3	2	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Burke Bay A-Frame Retreat w/Cedar Hot Tub	$83,094	$244	89%	3	3	1	$140	❌	✅	❌	Y / Y	⭐️ 5 (75)
SOUND VIEWS	$36,111	$176	52%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
Pet-Friendly Poulsbo Abode w/ Mountain Views!	$82,727	$366	59%	3	3	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (38)
Lookout Cove	$35,168	$201	40%	3	3	1	$280	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
Hamma Hamma Hideout	$35,442	$138	64%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (249)
Modern retreat w/ stunning views & hot tub	$68,588	$308	57%	3	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (50)
Puget Sound Retreat	$35,905	$166	46%	3	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (98)
Newly renovated 3 bed, Bremerton	$42,998	$187	61%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
BainbridgeIsland \| View \| Family & Dog friendly	$132,971	$431	82%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (65)
Lakeside retreat: kayaks, fishing, games, fire pit	$88,084	$462	49%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (100)
Modern lakefront retreat near the Hood Canal	$85,604	$585	37%	3	3	2	$342	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Beachside Escape w/ EV Charger and Kayaks!	$62,694	$240	68%	3	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (59)
Mid Century Manette Overlook	$43,255	$185	61%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (56)
Waterfront Bremerton Getaway w/ Patio & Grill	$113,017	$423	73%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Enchanting Bavarian Cabin Retreat, Pet-Friendly	$106,743	$348	81%	3	3	2	$210	❌	✅	✅	Y / Y	⭐️ 5 (33)
Beachfront, private, breathtaking views, spacious.	$63,146	$422	39%	3	3	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (24)
The Townhouse Suite at Pleasant Beach Village	$162,723	$741	60%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Seafarer Cottage - Bay Views in Downtown Poulsbo	$70,598	$242	75%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (195)
Hamma House: Hood Canal, Mountain and Forest Views	$93,562	$343	71%	3	3	2	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (22)
Lake House Retreat Kid & Dog Friendly	$111,932	$340	88%	3	3	2	$220	❌	✅	✅	Y / Y	⭐️ 5 (103)
“Hood Hideaway” Hood Canal Waterfront Cabin	$67,810	$199	90%	3	1	2	$135	❌	✅	❌	N / Y	⭐️ 4.9 (154)
Spectacular Waterfront Retreat	$59,685	$410	39%	3	3	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (50)
Quiet Step-free House * Walk to Ferry & Waterfront	$38,949	$154	67%	3	1	28	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
The Farmhouse Cottage	$43,354	$299	39%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

-1.37% 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)	-$2,230	-$4,460	-$6,690	-$8,921	-$11,151	-$22,303	-$66,909
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,562	$13,529	$20,926	$28,779	$37,117	$87,183	$534,400
Down Payment	$133,600	$133,600	$133,600	$133,600	$133,600	$133,600	$133,600
Property Appreciation	$20,040	$40,681	$61,941	$83,839	$106,395	$229,736	$953,411
Total Return	$157,972	$183,350	$209,777	$237,298	$265,960	$428,216	$1,554,501

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.37%

Cap Rate

6.41%

Return on Investment

15.03%

4598 Frender Ln Nw Seabeck, WA, 98380

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,204/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,230

Annual Profit

6.4%

Cap Rate

-1.4%

Cash on Cash

$64,955

Annual Revenue

BNBCalc predicts this property will get $295 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 18% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

40 Airbnb Comparables

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

$66,795

Avg annual revenue

60%

Avg occupancy rate

$295

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

$20k

$65k

$115k

$165k

-$2,230

Profit

Revenue

$64,955

Operating Expenses

$22,124

Operating Income

$42,831

Mortgage & Taxes

$45,061

Profit (Cash Flow)

-$2,230

$162,140

Cash Investment

Down Payment

$133,600

Renos & Furnishing

$8,500

Closing Costs

$20,040

Total

$162,140

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.37%

Cap Rate

6.41%

Return on Investment

15.03%

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

$31,704

Deductible property tax

$6,613

Your total deduction

$69,581

Your adjusted annual income

$150,000 - $69,581 = $80,419

Taxes on $80,419 (30%)

$24,126

Your old tax bill

$45,000

Your new tax bill

$24,126

Estimated tax savings

$20,874

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: -