BNBCalc Short Term Rental Investment Analysis 810 N L St, Tacoma, WA 98403

3 bed • 2 bath • 9 guests • $749,000

BNB

Calc

Annual Revenue

$39,417

Profit (Cash Flow)

$13,198

Cap Rate

2.8%

Annual Revenue

$39,417

AirDNA projects $239/night at 64% occupancy ($55,867). Airbtics projects $152/night at 71% occupancy ($39,417). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 71% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,661	$40,035	$61,618	$74,598
Occupancy	62%	73%	79%	83%
Nightly Rate	$122	$129	$188	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful home in North Tacoma	$66,114	$199	79%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (88)
Old Town Tacoma Bungalow	$65,012	$218	75%	3	2	2	$149	❌	✅	✅	Y / Y	⭐️ 4.8 (55)
North Oakes Cottage in quiet neighborhood	$50,343	$133	83%	3	1	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (147)
The MCMxPNW - beautiful 3 bedroom full kitchen apt	$27,669	$123	50%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
NEW The SWxPNW - A Modern basement 3 Bdrm Apt.	$28,455	$122	54%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
The BOHOxPNW - Dreamy Tacoma 3 Bdrm Loft Apartment	$36,013	$126	62%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
The Flagship House \| Cozy Craftsman	$69,565	$218	80%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (96)
Tacoma Hilltop Gem	$32,192	$112	72%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
The Gifford: Stylish, Kid & Pet Friendly, King Bed	$36,104	$122	65%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
🦎The enVy House🦚 • Live your Dream • King Bed •	$58,570	$156	92%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (126)

Return Metrics

7.3% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,197	$26,395	$39,593	$52,791	$65,989	$131,978	$395,934
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$599,200	$599,200	$599,200	$599,200	$599,200	$599,200	$599,200
Down Payment	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800
Property Appreciation	$22,470	$45,614	$69,452	$94,006	$119,296	$257,593	$1,069,019
Total Return	$784,667	$821,009	$858,045	$895,797	$934,285	$1,138,571	$2,213,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.3%

Cap Rate

2.75%

Return on Investment

23.8%

810 N L St Tacoma, WA, 98403

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,593/mo

This property is for sale!

Contact Agent

Tacoma

Guide

Zoning

Guide

Laws

Airbnb Investor Score

-$29,912

Annual Profit

2.8%

Cap Rate

7.3%

Cash on Cash

$39,417

Annual Revenue

BNBCalc predicts this property will get $152 per night with 71% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$47,003

Avg annual revenue

71%

Avg occupancy rate

$152

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

$40k

$55k

$70k

$13,198

Profit

Revenue

$39,417

Operating Expenses

$18,804

Operating Income

$20,613

Mortgage & Taxes

$7,415

Profit (Cash Flow)

$13,198

$180,770

Cash Investment

Down Payment

$149,800

Renos & Furnishing

$8,500

Closing Costs

$22,470

Total

$180,770

DSCR Ratio

Weak

0.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.3%

Cap Rate

2.75%

Return on Investment

23.8%

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

$35,548

Deductible property tax

$7,415

Your total deduction

$105,287

Your adjusted annual income

$150,000 - $105,287 = $44,713

Taxes on $44,713 (30%)

$13,414

Your old tax bill

$45,000

Your new tax bill

$13,414

Estimated tax savings

$31,586

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: 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: -