5955 Squilchuck Rd Wenatchee, WA, 98801
4 bed • 2 bath • 12 guests
Est. $2,873/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$10,997
Annual Profit
8.6%
Cap Rate
7.4%
Cash on Cash
$74,809
Annual Revenue
BNBCalc predicts this property will get $424 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$85,070
Avg annual revenue
52%
Avg occupancy rate
$424
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$110k
$155k
Sign up to see the data on 10 all comparables
$10,997
Profit
Revenue
$74,809
Operating Expenses
$23,405
Operating Income
$51,404
Mortgage & Taxes
$40,407
Profit (Cash Flow)
$10,997
$148,270
Cash Investment
Down Payment
$119,800
Renos & Furnishing
$10,500
Closing Costs
$17,970
Total
$148,270
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.41%
Cap Rate
8.58%
STR Tax Calculator (USA)
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
$28,429
Deductible property tax
$5,930
Your total deduction
$55,398
Your adjusted annual income
$150,000 - $55,398 = $94,602
Taxes on $94,602 (30%)
$28,381
Your old tax bill
$45,000
Your new tax bill
$28,381
Estimated tax savings
$16,619
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:
169,884 sqft
Year built:
1996
Size:
2,000 sqft
Type:
SFR
Parking:
1
Heating:
HEAT PUMP
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2953 Mission Ridge Rd | 2 | 2 | 3,214 | - | 28,314 | 1999 | $555,000 | 34 |
| 6256 Forest Ridge Dr | 4 | 3 | 2,322 | - | 31,799 | 1986 | $695,000 | 112 |
| 5749 Squilchuck Rd | 4 | 2 | 2,432 | - | 119,354 | 1979 | $515,000 | 38 |
| 2960 Mission Ridge Rd | 2 | 2 | 1,743 | - | 47,480 | 1990 | $668,000 | - |
| 5671 Squilchuck Rd | 3 | 1 | 2,760 | - | 68,825 | 1959 | $301,000 | - |
| 6285 Forest Ridge Dr | 3 | 2 | 2,116 | - | 58,370 | 2008 | $750,000 | 55 |
| 6239 Forest Ridge Dr | 4 | 3 | 2,196 | - | 28,750 | 1985 | $800,000 | 68 |
| 6409 Forest Ridge Dr | - | - | 0 | - | 38,768 | - | $170,000 | - |
| 52 Truest Ln | - | - | 0 | - | 33,977 | - | $263,200 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 169,884 sqft
- Building area: 2,000 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 212008330030
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $306,718
- County Est. Land Value: $73,873
- Assessed Land Value: $73,873
- County Est. Structure Value: $232,845
Market Estimate: $543,250
Ownership
- Name: Julie Hibbard Anspach
- Owner Occupied: No
- Owner Mailing Address: Po Box 5623, Wenatchee, Wa 98807
- Years Owned: 328
- Home Equity: $449,500
- Mortgage Balance Remaining: $50,000
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No