BNBCalc Short Term Rental Investment Analysis 5810 62nd St W, University Place, WA 98467

3 bed • 2 bath • 9 guests • $749,950

BNB

Calc

Annual Revenue

$55,225

Profit (Cash Flow)

-$16,224

Cap Rate

4.6%

Annual Revenue

$55,225

AirDNA projects $246/night at 59% occupancy ($53,011). Airbtics projects $210/night at 72% occupancy ($55,224). Airbtics predicts this property will perform in the 62% revenue percentile

BNB Calc projects a 72% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,095	$47,264	$58,139	$67,986
Occupancy	54%	76%	90%	100%
Nightly Rate	$140	$175	$263	$321

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Welcoming Centrally Located Afro-Boho Urban Oasis	$43,964	$143	70%	3	1	2	$98	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Cozy 1915 Tudor! A mix of New & Old. Plus Hot Tub!	$55,473	$275	49%	3	2	3	$165	❌	✅	✅	Y / Y	⭐️ 5 (32)
Peaceful, updated Lakewood home. Dog friendly!	$37,698	$103	100%	3	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Serene & Spacious Family Home	$59,028	$192	84%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Central, Quiet Neighborhood - Perfect for Families	$41,901	$159	72%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
3+2 A/C Quartz Counters Wi-Fi	$47,314	$139	93%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 4.8 (6)
Central Tacoma Family Hub 2 Mi from Dome w/ AC	$67,052	$229	80%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Brand New w/Garage & Gym	$47,214	$129	100%	3	3	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Comfortable 3BR \| Deck \| Washer/Dryer	$44,490	$310	31%	3	2	2	$196	❌	❌	❌	Y / Y	⭐️ 5 (5)
Lake Cottage w/Hot tub, public boat launch & dock	$76,397	$426	49%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (9)

Return Metrics

-8.96% 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)	-$16,223	-$32,447	-$48,670	-$64,894	-$81,118	-$162,236	-$486,708
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$599,960	$599,960	$599,960	$599,960	$599,960	$599,960	$599,960
Down Payment	$149,990	$149,990	$149,990	$149,990	$149,990	$149,990	$149,990
Property Appreciation	$22,498	$45,671	$69,540	$94,125	$119,447	$257,920	$1,070,375
Total Return	$756,224	$763,174	$770,819	$779,180	$788,279	$845,634	$1,333,617

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.96%

Cap Rate

4.58%

Return on Investment

7.53%

5810 62nd St W University Place, WA, 98467

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,597/mo

This property is for sale!

Contact Agent

-26

Airbnb Investor Score

-$16,223

Annual Profit

4.6%

Cap Rate

-9.0%

Cash on Cash

$55,225

Annual Revenue

BNBCalc predicts this property will get $210 per night with 72% occupancy, putting it in the top 62% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$52,053

Avg annual revenue

72%

Avg occupancy rate

$210

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

$35k

$50k

$65k

$75k

-$16,224

Profit

Revenue

$55,225

Operating Expenses

$20,859

Operating Income

$34,366

Mortgage & Taxes

$50,589

Profit (Cash Flow)

-$16,224

$180,989

Cash Investment

Down Payment

$149,990

Renos & Furnishing

$8,500

Closing Costs

$22,499

Total

$180,989

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.96%

Cap Rate

4.58%

Return on Investment

7.53%

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

$35,593

Deductible property tax

$7,425

Your total deduction

$91,693

Your adjusted annual income

$150,000 - $91,693 = $58,307

Taxes on $58,307 (30%)

$17,492

Your old tax bill

$45,000

Your new tax bill

$17,492

Estimated tax savings

$27,508

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -