BNBCalc Short Term Rental Investment Analysis 808 W Manson Hwy B204, Chelan, WA 98816

2 bed • 1 bath • 6 guests • $515,000

BNB

Calc

Annual Revenue

$42,602

Profit (Cash Flow)

$18,285

Cap Rate

4.5%

Annual Revenue

$42,602

AirDNA projects $243/night at 48% occupancy ($42,602). Airbtics projects $281/night at 52% occupancy ($53,369). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 48% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,056	$55,766	$63,494	$78,193
Occupancy	47%	53%	57%	62%
Nightly Rate	$256	$272	$286	$326

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chelan Vacation Rental w/ Balcony & Views	$85,820	$418	54%	2	3	2	$145	✅	✅	❌	Y / Y	⭐️ 5 (34)
Grandview 528 2 Bedroom Waterfront condo	$61,048	$278	60%	2	1	2	$0	✅	✅	❌	N / Y	⭐️ 4.7 (27)
Small Convenient Downtown 2BR \| Pets \| Wifi	$57,243	$251	60%	2	1	7	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (53)
Schools Out at Chelan Lookout Vacation Rentals	$48,740	$277	44%	2	3	1	$222	✅	✅	❌	Y / Y	⭐️ 5 (2)
Absolutely Shore at Chelan Vacation Rentals	$62,820	$257	62%	2	3	1	$222	✅	❌	✅	Y / Y	⭐️ 4.9 (10)
Welcome to Whiskey Business at Lake Chelan	$56,163	$259	53%	2	3	1	$222	✅	❌	✅	Y / Y	⭐️ 4.7 (20)
Grandview 518 Waterfront condo on Lake Chelan	$52,155	$285	50%	2	1	2	$0	✅	✅	❌	N / Y	⭐️ 4.5 (17)
Rum Away with Me at Lake Chelan	$57,373	$263	56%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (3)
Golden Hour at The Lookout at Lake Chelan	$54,762	$262	53%	2	3	2	$222	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
Out of the Office- Chelan Lookout Vacation Rentals	$36,385	$230	42%	2	1	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (2)
Summer at Yarrow House Chelan!	$25,174	$323	21%	2	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Downtown 2BR/2BA \| Pets \| Hot Tub \| Near Lake	$68,147	$333	54%	2	2	7	$150	❌	✅	✅	Y / Y	⭐️ 4.3 (42)
Glamping at the Lake - Chelan Vacation Rentals	$41,594	$208	49%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (3)
Welcome to Chances R at The Lookout at Lake Chelan	$55,597	$270	54%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Lakefront Grandview 2 Bedroom Condo (sleeps 6)	$47,313	$215	58%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (197)
GrandView 402 - 2 Bedroom Waterfront Condo	$52,451	$281	51%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (10)
YOLO at The Lookout at Lake Chelan	$56,117	$264	53%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (10)
GrandView 303 -2 Bedroom Waterfront condo	$67,088	$282	65%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (16)
Grandview 532 Executive Waterfront condo	$68,010	$326	57%	2	2	2	$0	✅	✅	❌	N / Y	⭐️ 4.7 (14)
Chelan Awhile at Chelan Lookout Vacation Rentals	$47,858	$266	45%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (1)
Grandview Lake View 204 Waterfront 2 Bedroom condo	$54,431	$286	52%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
Welcome to Crushin' It at Lake Chelan	$34,707	$244	37%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
GrandView 304 - 2 Bedroom Waterfront Condo	$63,245	$288	60%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (16)
Tequila Long Time- Chelan Lookout Vacation Rentals	$45,214	$208	55%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
GrandView104 -Luxury 2 Bedroom Waterfront Condo.	$46,113	$293	43%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4 (6)
K Syrah at The Lookout at Lake Chelan	$48,802	$263	45%	2	2	1	$289	✅	❌	❌	Y / Y	⭐️ 5 (2)
Grandview 540 2 Bedroom Executive Waterfront condo	$59,292	$324	50%	2	2	2	$0	✅	✅	❌	N / Y	⭐️ 4.7 (3)
GrandView 401 - 2 Bedroom Waterfront condo	$52,825	$283	51%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.6 (12)
Grandview 530 Waterfront condo	$65,624	$326	55%	2	2	2	$0	✅	✅	❌	N / Y	⭐️ 5 (12)
Grandview 542 Executive Waterfront condo	$55,562	$323	47%	2	2	2	$0	✅	✅	❌	N / Y	⭐️ 4.7 (28)
Welcome to The Happy Place Cottage at Lake Chelan	$64,897	$251	64%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
GrandView 404 -2 Bedroom Waterfront condo	$52,719	$277	52%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (11)
GrandView 403 -2 Bedroom Waterfront Condo	$49,015	$279	48%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (19)
Welcome to Be Our Guest at Lake Chelan	$61,843	$251	59%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (16)
Lakeview Luxury condo on Lk Chelan	$145,420	$528	73%	2	3	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (9)
GrandView 100 - Luxury 2 Bedroom Waterfront condo	$39,938	$248	44%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
The Villa at The Lookout at Lake Chelan	$75,944	$258	73%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (10)
Park Pointe 1st Floor Retreat	$56,638	$275	54%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (94)
GrandView #102, 2-Bedroom Waterfront Condo	$52,470	$256	56%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
Unwined at The Lookout at Lake Chelan	$49,359	$259	47%	2	2	1	$261	✅	❌	❌	Y / Y	⭐️ 4.8 (4)

Return Metrics

14.66% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,285	$36,570	$54,855	$73,141	$91,426	$182,852	$548,558
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$412,000	$412,000	$412,000	$412,000	$412,000	$412,000	$412,000
Down Payment	$103,000	$103,000	$103,000	$103,000	$103,000	$103,000	$103,000
Property Appreciation	$15,450	$31,363	$47,754	$64,637	$82,026	$177,116	$735,040
Total Return	$548,735	$582,934	$617,610	$652,778	$688,452	$874,969	$1,798,598

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.66%

Cap Rate

4.54%

Return on Investment

31.11%

808 W Manson Hwy B204 Chelan, WA, 98816

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,470/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$11,356

Annual Profit

4.5%

Cap Rate

14.7%

Cash on Cash

$42,602

Annual Revenue

BNBCalc predicts this property will get $281 per night with 52% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 88% of comparables

Seasonality

40 Airbnb Comparables

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

$56,897

Avg annual revenue

52%

Avg occupancy rate

$281

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

$25k

$65k

$105k

$145k

$18,285

Profit

Revenue

$42,602

Operating Expenses

$19,218

Operating Income

$23,384

Mortgage & Taxes

$5,098

Profit (Cash Flow)

$18,285

$124,700

Cash Investment

Down Payment

$103,000

Renos & Furnishing

$6,250

Closing Costs

$15,450

Total

$124,700

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.66%

Cap Rate

4.54%

Return on Investment

31.11%

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

$24,442

Deductible property tax

$5,098

Your total deduction

$63,239

Your adjusted annual income

$150,000 - $63,239 = $86,761

Taxes on $86,761 (30%)

$26,028

Your old tax bill

$45,000

Your new tax bill

$26,028

Estimated tax savings

$18,972

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -