615 Ocean Shores Blvd Nw 209 Ocean Shores, WA, 98569
1 bed • 1 bath • 3 guests
Est. $144/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -