BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 615 Ocean Shores Blvd Nw 209, Ocean Shores, WA 98569

1 bed • 1 bath • 3 guests • $30,000

BNB

Calc

Annual Revenue

$21,202

Profit (Cash Flow)

$2,742

Cap Rate

15.9%

Annual Revenue

$21,202

AirDNA projects $135/night at 43% occupancy ($21,202). Airbtics projects $120/night at 51% occupancy ($22,352). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 43% occupancy rate, $135 rate per night.

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

Percentiles25%50%75%90%
Revenue$14,661$21,480$29,863$45,642
Occupancy38%49%62%72%
Nightly Rate$96$109$118$155

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Calypso at Nautilus-Pet Friendly, Oceanfront, Wifi

No image available

$27,461
$112
59%
111$52❌❌✅Y / Y⭐️ 4.8 (220)
King Bed, Oceanfront, Fireplace, Dishwasher

No image available

$27,828
$113
61%
111$52❌❌✅Y / Y⭐️ 4.7 (86)
Ocean Shores Condo: Walk to the Beach!

No image available

$52,739
$280
49%
113$83❌❌❌Y / Y⭐️ 5 (16)
Ocean Shores Condo w/ Balcony < 1 Mi to Beach!

No image available

$53,256
$241
56%
112$83❌❌❌Y / Y⭐️ 4.8 (9)
Viking 2-story Villa Near Beach - Pet Friendly

No image available

$32,248
$114
66%
111$73❌❌✅Y / Y⭐️ 4.8 (187)
Nautilus # 305 Ocean View Condo

No image available

$23,513
$109
54%
112$69❌❌❌Y / Y⭐️ 4.7 (136)
Burlap and Lace Coastal Cottages # 4

No image available

$22,243
$119
46%
112$80❌✅❌Y / N⭐️ 4.7 (60)
Nautilus-303

No image available

$24,808
$109
57%
112$69❌❌❌Y / Y⭐️ 4.7 (93)
Nautilus Ocean Front Condo 201

No image available

$26,682
$135
54%
112$0❌❌✅Y / Y⭐️ 4.8 (51)
Beach Condo, Wi-Fi, Bright, walkable to beach

No image available

$15,648
$78
46%
112$59❌❌✅Y / Y⭐️ 4.2 (92)
Nautilus # 304 Ocean View Condo

No image available

$20,999
$109
47%
112$69❌❌✅Y / N⭐️ 4.7 (64)
Nautilus # 202 - Ocean Front Condo

No image available

$15,101
$96
38%
112$69❌❌✅Y / Y⭐️ 4.6 (127)
Oceanside Explorers' Home

No image available

$18,538
$96
50%
112$59❌❌❌N / Y⭐️ 4.8 (171)
Nautilus # 106 - Ocean Front Condo

No image available

$15,686
$86
44%
112$69❌❌✅Y / Y⭐️ 4.5 (96)
Nautilus # 108 - Ocean Front Condo

No image available

$19,782
$86
56%
112$69❌❌❌Y / N⭐️ 4.7 (127)
Tidal House #4 - Ocean Shores Chalet

No image available

$38,796
$107
84%
111$100❌❌✅N / Y⭐️ 4.8 (121)
Tidal House #9 - Ocean Shores Chalet

No image available

$48,179
$169
69%
111$100❌❌✅N / Y⭐️ 4.8 (134)
Tidal House #2 - Ocean Shores Chalet

No image available

$29,713
$76
91%
111$100❌❌✅N / Y⭐️ 4.8 (197)
Tidal House #1 - Ocean Shores Chalet

No image available

$29,895
$105
64%
111$100❌❌✅N / Y⭐️ 4.8 (155)
Pirate 2-story Villa Near Beach - Pet Friendly

No image available

$30,825
$114
64%
111$73❌❌✅Y / Y⭐️ 4.8 (360)
Nautilus # 206 - Ocean View Condo

No image available

$16,411
$97
42%
111$69❌❌✅N / N⭐️ 4.5 (101)
Nautilus # 205 - Ocean View Condo

No image available

$15,856
$96
42%
112$69❌❌✅N / N⭐️ 4.5 (83)
On Beyond Condo

No image available

$13,313
$111
31%
111$74❌❌✅Y / N⭐️ 4 (8)
Dances With Waves Condo

No image available

$13,010
$98
31%
111$77❌❌❌Y / Y⭐️ 4.1 (22)
Tidal House #3 - Ocean Shores Chalet

No image available

$37,813
$108
82%
111$100❌❌✅N / Y⭐️ 4.8 (178)
Sea Forever Condo

No image available

$12,684
$87
34%
111$77❌❌❌Y / N⭐️ 4.3 (26)
Treasured Cove Condo

No image available

$16,974
$103
42%
111$65❌❌❌Y / N⭐️ 4.3 (60)
Burlap and Lace Coastal Cottages # 3

No image available

$16,209
$119
33%
112$80❌✅❌Y / N⭐️ 4.6 (34)
Nautilus Ocean Front Condo 102

No image available

$17,022
$119
34%
112$95❌❌✅N / Y⭐️ 4.8 (40)
Nautilus-208

No image available

$16,764
$96
45%
112$69❌❌✅Y / N⭐️ 4.5 (63)
Ocean Eyes Condo

No image available

$13,342
$94
33%
111$77❌❌✅Y / Y⭐️ 4.2 (16)
Tidal House #10 - Ocean Shores Chalet

No image available

$31,293
$100
73%
111$100❌❌✅N / Y⭐️ 4.8 (171)
Nautilus # 307 Ocean View Condos

No image available

$33,371
$111
70%
112$69❌❌✅Y / Y⭐️ 4.8 (203)
Surfview Beach Studio Condo Small Pets

No image available

$18,506
$89
55%
112$49❌❌✅N / Y⭐️ 4.7 (21)
Beach, Please! Full Condo

No image available

$31,187
$115
72%
112$69❌❌❌Y / Y⭐️ 5 (7)
Ocean Shores Condo Rental w/ View - Walk to Beach!

No image available

$78,342
$333
62%
112$83❌❌✅Y / Y⭐️ 4.2 (5)
Suite Close to Beach w/Balcony w/Dune & Dunegrass Views at Oceanfront Inn

No image available

$17,509
$118
32%
111$84❌❌❌Y / Y⭐️ 4 (57)
Nautilus # 101- Ocean Front Condo

No image available

$15,595
$88
38%
112$69❌❌✅N / Y⭐️ 4.5 (78)

Return Metrics

24.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,742$5,484$8,227$10,969$13,711$27,423$82,271
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$24,000$24,000$24,000$24,000$24,000$24,000$24,000
Down Payment$6,000$6,000$6,000$6,000$6,000$6,000$6,000
Property Appreciation$900$1,827$2,781$3,765$4,778$10,317$42,817
Total Return$33,642$37,311$41,008$44,734$48,490$67,741$155,089

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

24.59%

Cap Rate

15.88%

Return on Investment

35.31%

property-location

615 Ocean Shores Blvd Nw 209 Ocean Shores, WA, 98569

1 bed • 1 bath • 3 guests

Est. $144/mo

Agent

This property is for sale!

Contact Agent

166

Airbnb Investor Score

$2,742

Annual Profit

15.9%

Cap Rate

24.6%

Cash on Cash

$21,202

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $135/night at 43% occupancy.Projected nightly rate is $120/night at 51% occupancy.

Top 71% of comparables

Top 13% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$25,395

Avg annual revenue

51%

Avg occupancy rate

$120

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

$10k

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

$2,742

Profit

Revenue

$21,202

Operating Expenses

$16,436

Operating Income

$4,766

Mortgage & Taxes

$2,024

Profit (Cash Flow)

$2,742

$11,150

Cash Investment

Down Payment

$6,000

Renos & Furnishing

$4,250

Closing Costs

$900

Total

$11,150

DSCR Ratio

Strong

2.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.59%

Cap Rate

15.88%

Profit (Cummulative)

$2,742

$24,000

$4,250

$900

$0

Total Gain

$3,937

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

$1,424

Deductible property tax

$297

Your total deduction

$816

Your adjusted annual income

$150,000 - $816 = $149,184


Taxes on $149,184 (30%)

$44,755

Your old tax bill

$45,000

Your new tax bill

$44,755


Estimated tax savings

$245

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:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • 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: -