, , , | Investment Analysis

BNBCalc Short Term Rental Investment Analysis , , ,

1 bed • 1 bath • 4 guests • $320,100

BNB

Calc

Annual Revenue

$44,377

Profit (Cash Flow)

$3,335

Cap Rate

7.8%

Annual Revenue

$44,377

AirDNA projects $190/night at 71% occupancy ($49,271). Airbtics projects $162/night at 75% occupancy ($44,377). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,383	$42,786	$56,292	$89,601
Occupancy	66%	75%	87%	95%
Nightly Rate	$129	$148	$169	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Downtown Penthouse Condo / Space Needle View	$24,906	$73	76%	1	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
Quiet Belltown/Downtown Loft-Top Floor Unit - A/C	$32,907	$165	53%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (187)
Best Waterfront Views Location Walk to Pike Market	$42,581	$230	47%	1	2	2	$187	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Downtown Loft Space Needle Views	$49,867	$159	84%	1	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Modern Penthouse two story	$41,063	$229	45%	1	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Bright 1 Bedroom Penthouse in the Heart of Seattle	$48,415	$152	83%	1	2	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (78)
Beautiful Top Floor Loft in the heart of the City	$52,451	$160	87%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Your Home Base in the Heart of Seattle	$53,853	$166	86%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (120)
Comfy Clean Belltown Condo in the heart of Seattle	$41,415	$140	79%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (345)
Seattle Suite: Walk to everywhere in Downtown	$52,712	$147	95%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (163)
Modern Condo w 99 walk score! Free Parking & Pool	$39,234	$136	74%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (101)
Elegant Penthouse Studio with Parking!	$81,258	$263	82%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (57)
Gorgeous Condo in the Heart of Seattle!	$31,128	$129	60%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.9 (115)
City★Water View Oasis + Pool & Gym in ♥ of Seattle	$54,680	$168	86%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (115)
Luxurious 1 Bedroom in the Heart of Seattle!	$33,647	$130	65%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (110)
Prime 1BR Washington State Conv.Center 6th-Floor	$23,084	$158	33%	1	1	2	$114	✅	✅	✅	Y / Y	⭐️ 4.2 (65)
Hip condo w/free parking & 5 Star location	$38,983	$150	67%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (74)
Central Belltown apartment - close to everything!	$49,583	$150	89%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (188)
Location, Location!	$33,401	$107	81%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (436)
Garden Oasis in the Heart of Seattle! w/ Pool&Prkg	$36,160	$129	72%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (39)
Welcombe Belltown	$35,039	$135	68%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (173)
Bright Condo in Downtown with Free Parking	$50,648	$135	100%	1	1	2	$65	✅	✅	❌	Y / Y	⭐️ 4.8 (84)
The House	$33,553	$94	94%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (229)
Modern•99Walkscore•Pool•Hot-tub•Parking•Secure	$45,510	$161	74%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (179)
Elegant Home in the Heart of Downtown Seattle!⁵	$37,796	$128	74%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.9 (182)
Enjoy Everything Seattle! Pike Place Market, Space	$57,147	$230	65%	1	1	2	$135	✅	✅	❌	Y / Y	⭐️ 4.8 (75)
Modern Downtown Condo w/ Balcony & Pool & Hot Tub	$41,157	$173	65%	1	1	1	$0	✅	✅	❌	Y / N	⭐️ 4.8 (217)
Seattle Luxury Waterfront Condo with Balcony	$67,430	$331	55%	1	1	30	$200	❌	✅	❌	Y / Y	⭐️ 5 (40)
DT Designer's 2BR Condo Parking, Tub, Pool - 99 wa	$64,371	$249	68%	1	1	1	$160	✅	✅	❌	Y / Y	⭐️ 4.7 (267)
Vibrant Home in the Heart of Seattle!	$35,778	$129	70%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (110)
Scenic in Seattle	$44,087	$120	98%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (101)
1BR Belltown Heart, FREE Parking, Rooftop View	$43,666	$123	90%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (107)
Fashion place by SpaceNeedle&PikeMarket/DownTown	$52,731	$143	98%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (188)
Stylish Home in the Heart of Seattle!	$34,805	$128	69%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (111)
Puget Sound Retreat	$58,724	$182	87%	1	1	3	$110	❌	✅	❌	Y / Y	⭐️ 5 (106)
Chic Condo with Peek-a-boo Space Needle Views!	$31,057	$128	61%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (91)
Mid-Century Condo- King Bed, Free Parking & Pool	$87,471	$249	94%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (145)
Modern Condo in the Heart of Downtown Seattle!	$72,322	$270	71%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (123)
Modern Downtown Seattle Apartment at Pike Place	$44,245	$125	95%	1	1	2	$130	❌	❌	❌	N / Y	⭐️ 4.8 (314)
Enchanting 1 Bedroom Home in Heart of Seattle!	$42,756	$135	82%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.9 (51)

Return Metrics

4.28% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,335	$6,670	$10,005	$13,340	$16,675	$33,351	$100,055
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,144	$6,483	$10,027	$13,791	$17,786	$41,777	$256,080
Down Payment	$64,020	$64,020	$64,020	$64,020	$64,020	$64,020	$64,020
Property Appreciation	$9,603	$19,494	$29,681	$40,175	$50,983	$110,087	$456,866
Total Return	$80,102	$96,667	$113,735	$131,327	$149,465	$249,237	$877,022

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.28%

Cap Rate

7.78%

Return on Investment

20.65%

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$320,100

Zestimate

Airbnb Investor Score

$3,335

Annual Profit

7.8%

Cap Rate

4.3%

Cash on Cash

$44,377

Annual Revenue

BNBCalc predicts this property will get $162 per night with 75% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$46,040

Avg annual revenue

75%

Avg occupancy rate

$162

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

$20k

$45k

$65k

$90k

$3,335

Profit

Revenue

$44,377

Operating Expenses

$19,449

Operating Income

$24,928

Mortgage & Taxes

$21,593

Profit (Cash Flow)

$3,335

$77,873

Cash Investment

Down Payment

$64,020

Renos & Furnishing

$4,250

Closing Costs

$9,603

Total

$77,873

DSCR Ratio

Acceptable

1.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.28%

Cap Rate

7.78%

Return on Investment

20.65%

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

$15,192

Deductible property tax

$3,169

Your total deduction

$28,963

Your adjusted annual income

$150,000 - $28,963 = $121,037

Taxes on $121,037 (30%)

$36,311

Your old tax bill

$45,000

Your new tax bill

$36,311

Estimated tax savings

$8,689

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:

1973

Size:

578 sqft

Type:

CONDO

Parking:

Heating:

Baseboard, Wall Furnace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 578 sqft

Garage: No

Heating: Baseboard, wall furnace

Pool: No

Fireplaces: 0

Basement: No

Cooling: None

View: City, Mountain(s), Sound

Parking: None

Amenities: Dishwasher(s), Disposal, Microwave(s), Refrigerator(s), Stove(s)/Range(s), Garbage Disposal, Water Heater: Electric, Cooking - Electric Hookup, Cooking-Electric

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 7457201160

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $350,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $320,100

Schools

Elementary School: Lowell Elementary School with 3/10 star rating
Middle School: Edmonds S. Meany Middle School with 5/10 star rating
High School: Garfield High School with 8/10 star rating