BNBCalc Short Term Rental Investment Analysis 6558 Kayak Pl Nw, Bremerton, WA 98311

4 bed • 1 bath • 12 guests • $594,000

BNB

Calc

Annual Revenue

$91,399

Profit (Cash Flow)

$25,767

Cap Rate

11.1%

Annual Revenue

$91,399

AirDNA projects $368/night at 68% occupancy ($91,398). Airbtics projects $384/night at 60% occupancy ($84,152). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 68% occupancy rate, $368 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,694	$88,744	$135,863	$154,342
Occupancy	48%	54%	74%	79%
Nightly Rate	$286	$405	$466	$491

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4,200 Square Foot Beachfront Port Orchard Retreat!	$78,625	$467	46%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Cozy Manette Bremerton Waterfront Cottage	$85,218	$462	48%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
Stunning beachfront getaway!	$152,126	$575	68%	4	5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (96)
A Royal View-Seattle to Mt. Rainier	$60,562	$318	48%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (46)
Bremer's View Manette	$46,468	$276	46%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (59)
Waterfront Beach Home in Manette, Sweeping Views	$88,206	$482	50%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Luxe Beachfront Haven \| Pvt Beach \| Game Room	$108,877	$348	77%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (65)
Charming Waterfront 4 Bedroom Cabin	$142,393	$464	79%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Stunning perched high on a hill home.	$58,414	$228	59%	4	3	1	$170	✅	❌	❌	Y / Y	⭐️ 5 (48)
Craftsman next to the beach	$80,459	$221	80%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (217)

Return Metrics

17.54% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,767	$51,534	$77,302	$103,069	$128,837	$257,674	$773,023
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$475,200	$475,200	$475,200	$475,200	$475,200	$475,200	$475,200
Down Payment	$118,800	$118,800	$118,800	$118,800	$118,800	$118,800	$118,800
Property Appreciation	$17,820	$36,174	$55,079	$74,552	$94,608	$204,286	$847,793
Total Return	$637,587	$681,709	$726,382	$771,622	$817,446	$1,055,960	$2,214,817

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.54%

Cap Rate

11.08%

Return on Investment

33.65%

6558 Kayak Pl Nw Bremerton, WA, 98311

4 bed • 1 bath • 12 guests

Purchase Price

Est. $2,849/mo

This property is for sale!

Contact Agent

104

Airbnb Investor Score

$25,767

Annual Profit

11.1%

Cap Rate

17.5%

Cash on Cash

$91,399

Annual Revenue

BNBCalc predicts this property will get $384 per night with 60% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$90,134

Avg annual revenue

60%

Avg occupancy rate

$384

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

$45k

$80k

$115k

$155k

$25,767

Profit

Revenue

$91,399

Operating Expenses

$25,562

Operating Income

$65,837

Mortgage & Taxes

$40,069

Profit (Cash Flow)

$25,767

$146,870

Cash Investment

Down Payment

$118,800

Renos & Furnishing

$10,250

Closing Costs

$17,820

Total

$146,870

DSCR Ratio

Strong

1.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.54%

Cap Rate

11.08%

Return on Investment

33.65%

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

$28,192

Deductible property tax

$5,881

Your total deduction

$34,494

Your adjusted annual income

$150,000 - $34,494 = $115,506

Taxes on $115,506 (30%)

$34,652

Your old tax bill

$45,000

Your new tax bill

$34,652

Estimated tax savings

$10,348

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: Yes

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: -