BNBCalc Short Term Rental Investment Analysis 720 Hill Ave, Hoquiam, WA 98550

3 bed • 1 bath • 9 guests • $379,975

BNB

Calc

Annual Revenue

$32,960

Profit (Cash Flow)

-$10,637

Cap Rate

3.9%

Annual Revenue

$32,960

AirDNA projects $141/night at 64% occupancy ($32,959). Airbtics projects $221/night at 51% occupancy ($41,166). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,968	$38,172	$53,554	$86,190
Occupancy	43%	51%	59%	66%
Nightly Rate	$179	$191	$233	$342

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beach Gem- Beach Front Hot Tub	$89,416	$380	63%	3	3	2	$199	❌	✅	✅	Y / Y	⭐️ 4.8 (125)
Agate House	$27,732	$149	42%	3	1	1	$284	❌	✅	✅	Y / Y	⭐️ 4 (25)
Ocean Adventure - Oyhut Bay Seaside Village	$21,883	$183	31%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Modern Ocean Shores Getaway with Dock!	$44,750	$203	57%	3	3	2	$217	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Bridge House - Oyhut Bay Seaside Village	$44,707	$224	51%	3	4	1	$180	❌	✅	❌	Y / Y	⭐️ 5 (6)
Endless Beach Beach Front Home	$101,479	$366	75%	3	3	2	$199	❌	✅	✅	Y / Y	⭐️ 4.9 (247)
Whale of a Tale - Oyhut Bay Seaside Village	$23,861	$183	33%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Windswept Cottage - Oyhut Bay Seaside Village	$31,550	$183	44%	3	3	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
The Legacy House - Oyhut Bay Seaside Village	$29,750	$186	40%	3	3	1	$180	❌	✅	❌	Y / Y	⭐️ 5 (20)
Shell Yeah! - Oyhut Bay Seaside Village	$25,261	$176	34%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Arcade House - Oyhut Bay Seaside Village	$46,212	$194	60%	3	3	1	$180	❌	✅	✅	Y / Y	⭐️ 4.5 (10)
The Pelican Reef - Oyhut Bay Seaside Village	$40,989	$191	54%	3	3	1	$180	❌	✅	✅	Y / Y	⭐️ 5 (42)
Beach Fun - Oyhut Bay Seaside Village	$28,389	$186	38%	3	3	1	$180	❌	✅	❌	Y / Y	⭐️ 4.8 (12)
Footprints in the Sand - Oyhut Bay Seaside Village	$35,337	$186	49%	3	3	1	$180	❌	✅	❌	Y / Y	⭐️ 4.8 (14)
Heron's Haven on the Canal - Oyhut Bay Seaside	$60,016	$235	66%	3	3	1	$180	❌	✅	✅	Y / Y	⭐️ 5 (6)
Sea Swept Mermaid - Oyhut Bay Seaside Village	$36,325	$214	42%	3	3	1	$180	❌	✅	✅	Y / Y	⭐️ 4.8 (11)
Riptide Escape Vacation Beach Condo - Oyhut Bay	$25,877	$143	45%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (6)
'Beach Break' Home w/ Hot Tub - Walk to Beach	$30,908	$133	57%	3	3	2	$186	❌	✅	✅	Y / Y	⭐️ 4.6 (36)
Beachwood Surf House	$23,083	$158	35%	3	3	2	$135	✅	❌	✅	N / N	⭐️ 5 (19)
Westport Guest House Ocean View 3 Bed Pet friendly	$57,202	$359	41%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Shine On Condo	$15,825	$82	43%	3	1	1	$112	❌	❌	✅	Y / Y	⭐️ 4 (63)
Primary & 2nd home, couples/families/pets friendly	$63,029	$259	66%	3	4	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (67)
Fiesta Seas	$62,832	$316	52%	3	1	1	$207	❌	❌	❌	Y / Y	⭐️ 4.3 (97)
Grayland Beach House Family Getaway	$43,262	$188	62%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (165)
The Beachwalk- A beach front home	$25,564	$123	54%	3	3	2	$139	❌	❌	❌	Y / Y	⭐️ 4.8 (303)
"Shore Desire" Beach Getaway!	$90,813	$308	75%	3	3	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (50)
Seabrook's Spirit Salmon House, dog-friendly!	$39,611	$179	56%	3	4	1	$265	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Seabrook's A Beach Ranch, a pet-friendly home!	$80,955	$341	62%	3	3	1	$275	✅	✅	✅	Y / Y	⭐️ 4.7 (5)
Seabrook's Junebug, perfect house for families!	$31,131	$176	46%	3	4	1	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Seabrook's Tide & Seak: A coastal farmhouse!	$34,445	$182	49%	3	3	1	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Buoyed By Love: Dog Friendly, Hot Tub	$63,695	$233	72%	3	3	1	$255	✅	✅	✅	Y / Y	⭐️ 4.7 (4)
"On Seabatical" Seabrook oceanfront 3bd	$133,890	$626	58%	3	4	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (106)
Seabrook's Tide Together dog friendly home	$54,016	$209	68%	3	3	1	$250	✅	✅	✅	Y / Y	⭐️ 4.7 (3)
Seabrook's Sandy Tales, dog-friendly, with hot tub	$47,076	$234	53%	3	4	1	$280	✅	✅	✅	Y / Y	⭐️ 5 (2)
Seabrook's Fish Tales, spectacular views!	$39,148	$195	49%	3	3	1	$245	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Seabrook's Compass Rose, expansive living space!	$36,532	$179	51%	3	3	1	$240	✅	❌	❌	Y / Y	⭐️ 5 (4)
Seabrook's Endless Summer: Hot Tub & Dog Friendly	$45,678	$195	59%	3	3	1	$255	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
Blue Heaven: Hot Tub, Great Backyard!	$42,459	$232	47%	3	3	1	$255	✅	✅	❌	Y / Y	⭐️ 5 (3)
Just Beachy - Oyhut Bay Seaside Village	$39,076	$192	52%	3	3	1	$180	❌	✅	✅	Y / Y	⭐️ 5 (32)
The Sanctuary - Oyhut Bay Seaside Village	$32,044	$176	46%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (20)

Return Metrics

-11.12% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,637	-$21,274	-$31,911	-$42,548	-$53,185	-$106,370	-$319,111
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$303,980	$303,980	$303,980	$303,980	$303,980	$303,980	$303,980
Down Payment	$75,995	$75,995	$75,995	$75,995	$75,995	$75,995	$75,995
Property Appreciation	$11,399	$23,140	$35,233	$47,690	$60,520	$130,679	$542,324
Total Return	$380,737	$381,841	$383,297	$385,117	$387,309	$404,284	$603,187

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.12%

Cap Rate

3.94%

Return on Investment

4.69%

720 Hill Ave Hoquiam, WA, 98550

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,823/mo

This property is for sale!

Contact Agent

-37

Airbnb Investor Score

-$10,637

Annual Profit

3.9%

Cap Rate

-11.1%

Cash on Cash

$32,960

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $141/night at 64% occupancy.Projected nightly rate is $221/night at 51% occupancy.

Occupancy Rate

Top 16% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

40 Airbnb Comparables

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

$46,145

Avg annual revenue

51%

Avg occupancy rate

$221

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

$15k

$55k

$95k

$135k

-$10,637

Profit

Revenue

$32,960

Operating Expenses

$17,965

Operating Income

$14,995

Mortgage & Taxes

$25,632

Profit (Cash Flow)

-$10,637

$95,644

Cash Investment

Down Payment

$75,995

Renos & Furnishing

$8,250

Closing Costs

$11,399

Total

$95,644

DSCR Ratio

Weak

0.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.12%

Cap Rate

3.94%

Return on Investment

4.69%

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

$18,034

Deductible property tax

$3,762

Your total deduction

$49,419

Your adjusted annual income

$150,000 - $49,419 = $100,581

Taxes on $100,581 (30%)

$30,174

Your old tax bill

$45,000

Your new tax bill

$30,174

Estimated tax savings

$14,826

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: No

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: -