BNBCalc Short Term Rental Investment Analysis 865 Cuddy Ct Nw 105, Ocean Shores, WA 98569

1 bed • 1 bath • 3 guests • $119,999

BNB

Calc

Annual Revenue

$21,202

Profit (Cash Flow)

-$3,329

Cap Rate

4.0%

Annual Revenue

$21,202

AirDNA projects $135/night at 43% occupancy ($21,202). Airbtics projects $120/night at 51% occupancy ($22,352). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 43% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,661	$21,480	$29,863	$45,642
Occupancy	38%	49%	62%	72%
Nightly Rate	$96	$109	$118	$155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Calypso at Nautilus-Pet Friendly, Oceanfront, Wifi	$27,461	$112	59%	1	1	1	$52	❌	❌	✅	Y / Y	⭐️ 4.8 (220)
King Bed, Oceanfront, Fireplace, Dishwasher	$27,828	$113	61%	1	1	1	$52	❌	❌	✅	Y / Y	⭐️ 4.7 (86)
Ocean Shores Condo: Walk to the Beach!	$52,739	$280	49%	1	1	3	$83	❌	❌	❌	Y / Y	⭐️ 5 (16)
Ocean Shores Condo w/ Balcony < 1 Mi to Beach!	$53,256	$241	56%	1	1	2	$83	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Viking 2-story Villa Near Beach - Pet Friendly	$32,248	$114	66%	1	1	1	$73	❌	❌	✅	Y / Y	⭐️ 4.8 (187)
Nautilus # 305 Ocean View Condo	$23,513	$109	54%	1	1	2	$69	❌	❌	❌	Y / Y	⭐️ 4.7 (136)
Burlap and Lace Coastal Cottages # 4	$22,243	$119	46%	1	1	2	$80	❌	✅	❌	Y / N	⭐️ 4.7 (60)
Nautilus-303	$24,808	$109	57%	1	1	2	$69	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Nautilus Ocean Front Condo 201	$26,682	$135	54%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Beach Condo, Wi-Fi, Bright, walkable to beach	$15,648	$78	46%	1	1	2	$59	❌	❌	✅	Y / Y	⭐️ 4.2 (92)
Nautilus # 304 Ocean View Condo	$20,999	$109	47%	1	1	2	$69	❌	❌	✅	Y / N	⭐️ 4.7 (64)
Nautilus # 202 - Ocean Front Condo	$15,101	$96	38%	1	1	2	$69	❌	❌	✅	Y / Y	⭐️ 4.6 (127)
Oceanside Explorers' Home	$18,538	$96	50%	1	1	2	$59	❌	❌	❌	N / Y	⭐️ 4.8 (171)
Nautilus # 106 - Ocean Front Condo	$15,686	$86	44%	1	1	2	$69	❌	❌	✅	Y / Y	⭐️ 4.5 (96)
Nautilus # 108 - Ocean Front Condo	$19,782	$86	56%	1	1	2	$69	❌	❌	❌	Y / N	⭐️ 4.7 (127)
Tidal House #4 - Ocean Shores Chalet	$38,796	$107	84%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (121)
Tidal House #9 - Ocean Shores Chalet	$48,179	$169	69%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (134)
Tidal House #2 - Ocean Shores Chalet	$29,713	$76	91%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (197)
Tidal House #1 - Ocean Shores Chalet	$29,895	$105	64%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (155)
Pirate 2-story Villa Near Beach - Pet Friendly	$30,825	$114	64%	1	1	1	$73	❌	❌	✅	Y / Y	⭐️ 4.8 (360)
Nautilus # 206 - Ocean View Condo	$16,411	$97	42%	1	1	1	$69	❌	❌	✅	N / N	⭐️ 4.5 (101)
Nautilus # 205 - Ocean View Condo	$15,856	$96	42%	1	1	2	$69	❌	❌	✅	N / N	⭐️ 4.5 (83)
On Beyond Condo	$13,313	$111	31%	1	1	1	$74	❌	❌	✅	Y / N	⭐️ 4 (8)
Dances With Waves Condo	$13,010	$98	31%	1	1	1	$77	❌	❌	❌	Y / Y	⭐️ 4.1 (22)
Tidal House #3 - Ocean Shores Chalet	$37,813	$108	82%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (178)
Sea Forever Condo	$12,684	$87	34%	1	1	1	$77	❌	❌	❌	Y / N	⭐️ 4.3 (26)
Treasured Cove Condo	$16,974	$103	42%	1	1	1	$65	❌	❌	❌	Y / N	⭐️ 4.3 (60)
Burlap and Lace Coastal Cottages # 3	$16,209	$119	33%	1	1	2	$80	❌	✅	❌	Y / N	⭐️ 4.6 (34)
Nautilus Ocean Front Condo 102	$17,022	$119	34%	1	1	2	$95	❌	❌	✅	N / Y	⭐️ 4.8 (40)
Nautilus-208	$16,764	$96	45%	1	1	2	$69	❌	❌	✅	Y / N	⭐️ 4.5 (63)
Ocean Eyes Condo	$13,342	$94	33%	1	1	1	$77	❌	❌	✅	Y / Y	⭐️ 4.2 (16)
Tidal House #10 - Ocean Shores Chalet	$31,293	$100	73%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (171)
Nautilus # 307 Ocean View Condos	$33,371	$111	70%	1	1	2	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (203)
Surfview Beach Studio Condo Small Pets	$18,506	$89	55%	1	1	2	$49	❌	❌	✅	N / Y	⭐️ 4.7 (21)
Beach, Please! Full Condo	$31,187	$115	72%	1	1	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (7)
Ocean Shores Condo Rental w/ View - Walk to Beach!	$78,342	$333	62%	1	1	2	$83	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Suite Close to Beach w/Balcony w/Dune & Dunegrass Views at Oceanfront Inn	$17,509	$118	32%	1	1	1	$84	❌	❌	❌	Y / Y	⭐️ 4 (57)
Nautilus # 101- Ocean Front Condo	$15,595	$88	38%	1	1	2	$69	❌	❌	✅	N / Y	⭐️ 4.5 (78)

Return Metrics

-10.45% 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)	-$3,328	-$6,657	-$9,985	-$13,314	-$16,643	-$33,286	-$99,859
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$95,999	$95,999	$95,999	$95,999	$95,999	$95,999	$95,999
Down Payment	$23,999	$23,999	$23,999	$23,999	$23,999	$23,999	$23,999
Property Appreciation	$3,599	$7,307	$11,127	$15,060	$19,112	$41,269	$171,270
Total Return	$120,270	$120,649	$121,140	$121,745	$122,468	$127,982	$191,409

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.45%

Cap Rate

3.97%

Return on Investment

4.55%

865 Cuddy Ct Nw 105 Ocean Shores, WA, 98569

1 bed • 1 bath • 3 guests

Purchase Price

Est. $576/mo

This property is for sale!

Contact Agent

-35

Airbnb Investor Score

-$3,328

Annual Profit

4.0%

Cap Rate

-10.5%

Cash on Cash

$21,202

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $135/night at 43% occupancy.Projected nightly rate is $120/night at 51% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$25,395

Avg annual revenue

51%

Avg occupancy rate

$120

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

$10k

$35k

$55k

$80k

-$3,329

Profit

Revenue

$21,202

Operating Expenses

$16,436

Operating Income

$4,766

Mortgage & Taxes

$8,095

Profit (Cash Flow)

-$3,329

$31,850

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$4,250

Closing Costs

$3,600

Total

$31,850

DSCR Ratio

Weak

0.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.45%

Cap Rate

3.97%

Return on Investment

4.55%

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

$5,695

Deductible property tax

$1,188

Your total deduction

$15,803

Your adjusted annual income

$150,000 - $15,803 = $134,197

Taxes on $134,197 (30%)

$40,259

Your old tax bill

$45,000

Your new tax bill

$40,259

Estimated tax savings

$4,741

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: 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: -