BNBCalc Short Term Rental Investment Analysis 808 W Manson Hwy D302, Chelan, WA 98816

2 bed • 1 bath • 6 guests • $449,000

BNB

Calc

Annual Revenue

$41,886

Profit (Cash Flow)

-$7,527

Cap Rate

5.1%

Annual Revenue

$41,886

AirDNA projects $244/night at 47% occupancy ($41,886). Airbtics projects $281/night at 52% occupancy ($53,369). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 47% occupancy rate, $244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,641	$55,766	$64,366	$78,193
Occupancy	48%	53%	58%	62%
Nightly Rate	$254	$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 (37)
Schools Out at Chelan Lookout Vacation Rentals	$48,740	$277	44%	2	3	1	$222	✅	✅	❌	Y / Y	⭐️ 5 (3)
Absolutely Shore at Chelan Vacation Rentals	$62,820	$257	62%	2	3	1	$222	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Grandview 528 2 Bedroom Waterfront condo	$61,048	$278	60%	2	1	2	$0	✅	✅	❌	N / Y	⭐️ 4.7 (28)
Rum Away with Me at Lake Chelan	$57,373	$263	56%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (3)
Small Convenient Downtown 2BR \| Pets \| Wifi	$57,243	$251	60%	2	1	7	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (53)
Out of the Office- Chelan Lookout Vacation Rentals	$36,385	$230	42%	2	1	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (3)
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	1	$0	✅	✅	❌	N / Y	⭐️ 4.5 (17)
Golden Hour at The Lookout at Lake Chelan	$54,762	$262	53%	2	3	2	$222	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
Ready or Knot at The Lookout at Lake Chelan	$58,262	$247	60%	2	1	2	$278	✅	❌	✅	Y / Y	⭐️ 4.9 (10)
Downtown 2BR/2BA \| Pets \| Hot Tub \| Near Lake	$68,147	$333	54%	2	2	7	$150	❌	✅	✅	Y / Y	⭐️ 4.3 (43)
Glamping at the Lake - Chelan Vacation Rentals	$41,594	$208	49%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (3)
YOLO at The Lookout at Lake Chelan	$56,117	$264	53%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (10)
Chelan Awhile at Chelan Lookout Vacation Rentals	$47,858	$266	45%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (1)
Welcome to Chances R at The Lookout at Lake Chelan	$55,597	$270	54%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Summer at Yarrow House Chelan!	$25,174	$323	21%	2	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Lakefront Grandview 2 Bedroom Condo (sleeps 6)	$47,313	$215	58%	2	2	3	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (201)
GrandView 402 - 2 Bedroom Waterfront Condo	$52,451	$281	51%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (10)
GrandView 303 -2 Bedroom Waterfront condo	$67,088	$282	65%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (16)
Grandview 532 Executive Waterfront condo	$68,010	$326	57%	2	2	1	$0	✅	✅	❌	N / Y	⭐️ 4.7 (14)
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	3	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (17)
Tequila Long Time- Chelan Lookout Vacation Rentals	$45,214	$208	55%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
The Villa at The Lookout at Lake Chelan	$75,944	$258	73%	2	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (10)
GrandView104 -Luxury 2 Bedroom Waterfront Condo.	$46,113	$293	43%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4 (7)
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	1	$0	✅	✅	❌	N / Y	⭐️ 4.7 (3)
GrandView 401 - 2 Bedroom Waterfront condo	$52,825	$283	51%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.6 (12)
Grandview 530 Waterfront condo	$65,624	$326	55%	2	2	1	$0	✅	✅	❌	N / Y	⭐️ 5 (14)
Grandview 542 Executive Waterfront condo	$55,562	$323	47%	2	2	1	$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 (10)
GrandView 404 -2 Bedroom Waterfront condo	$52,719	$277	52%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
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 (17)
GrandView 100 - Luxury 2 Bedroom Waterfront condo	$39,938	$248	44%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
Park Pointe 1st Floor Retreat	$56,638	$275	54%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (98)
GrandView #102, 2-Bedroom Waterfront Condo	$52,470	$256	56%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (8)

Return Metrics

-6.87% 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)	-$7,527	-$15,054	-$22,581	-$30,108	-$37,635	-$75,271	-$225,814
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,411	$9,094	$14,066	$19,344	$24,948	$58,600	$359,200
Down Payment	$89,800	$89,800	$89,800	$89,800	$89,800	$89,800	$89,800
Property Appreciation	$13,470	$27,344	$41,634	$56,353	$71,514	$154,418	$640,840
Total Return	$100,153	$111,183	$122,919	$135,389	$148,627	$227,547	$864,026

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.87%

Cap Rate

5.06%

Return on Investment

9.45%

808 W Manson Hwy D302 Chelan, WA, 98816

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,154/mo

This property is for sale!

Contact Agent

-16

Airbnb Investor Score

-$7,527

Annual Profit

5.1%

Cap Rate

-6.9%

Cash on Cash

$41,886

Annual Revenue

BNBCalc predicts this property will get $281 per night with 52% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% 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.

$57,120

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

-$7,527

Profit

Revenue

$41,886

Operating Expenses

$19,125

Operating Income

$22,761

Mortgage & Taxes

$30,288

Profit (Cash Flow)

-$7,527

$109,520

Cash Investment

Down Payment

$89,800

Renos & Furnishing

$6,250

Closing Costs

$13,470

Total

$109,520

DSCR Ratio

Weak

0.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.87%

Cap Rate

5.06%

Return on Investment

9.45%

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

$21,310

Deductible property tax

$4,445

Your total deduction

$52,871

Your adjusted annual income

$150,000 - $52,871 = $97,129

Taxes on $97,129 (30%)

$29,139

Your old tax bill

$45,000

Your new tax bill

$29,139

Estimated tax savings

$15,861

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: -