BNBCalc Short Term Rental Investment Analysis 9003 65th Street Ct W, University Place, WA 98467

4 bed • 2 bath • 12 guests • $899,950

BNB

Calc

Annual Revenue

$58,907

Profit (Cash Flow)

-$23,139

Cap Rate

4.2%

Annual Revenue

$58,907

AirDNA projects $256/night at 63% occupancy ($58,906). Airbtics projects $260/night at 66% occupancy ($62,675). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $256 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,876	$58,450	$89,629	$118,153
Occupancy	59%	65%	76%	82%
Nightly Rate	$193	$238	$313	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Scenic Lake View Home	$90,878	$382	65%	4	4	3	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (105)
2 apt total 4 beds 2 bath A/C W/D JBLM	$124,369	$408	79%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)
UPS/PROCTOR - MID MOD HOME	$58,937	$255	61%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (59)
Beautiful North Tacoma Renovated Home	$46,657	$207	60%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (223)
King Bed A/C 4 Bd 2 Bth Sleeps 12 American Lk JBLM	$49,289	$201	67%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (276)
1904 home near Tacoma dome & convention center	$43,517	$175	62%	4	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (92)
Cozy King Bed Retreat w Game Room in North Tacoma	$88,158	$351	68%	4	2	3	$89	✅	❌	✅	Y / Y	⭐️ 5 (35)
Basecamp: large home with hot tub + king beds	$74,149	$280	70%	4	2	2	$120	❌	✅	✅	Y / Y	⭐️ 4.9 (94)
Craftsman Gem by Tacoma Dome & Convention Center	$40,197	$141	76%	4	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (67)
The Cosmopolitan House	$27,215	$96	70%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Fox Island Waterfront Home w/ Dock	$85,817	$478	48%	4	4	2	$335	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cozy Washington Escape Near Hiking & Golfing!	$76,350	$359	54%	4	2	2	$258	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Ruston Retreat: Modern 4BR/4BA Stunning water View	$75,612	$370	53%	4	4	1	$349	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
PNW Basecamp-Mins to Zoo & Water	$55,947	$234	60%	4	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
Charming & modern home-with jacuzzi & lake access	$26,675	$191	36%	4	2	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (166)
Modern Living \| In-Unit Laundry \| Spacious Home	$59,069	$238	66%	4	4	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Beachfront Historical Home in University Place!	$90,974	$381	64%	4	2	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (9)
4 Bedroom bungalow in the heart of North Tacoma!	$54,149	$300	48%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
North Tacoma Beauty! Near UPS	$51,719	$170	81%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (12)
Lake front Hm w/private dock & beach	$45,702	$170	72%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (183)
Poppy's House - North End Tacoma	$77,772	$238	85%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (25)
Spacious home w/hot tub/pl tbl/pg png/wk out	$88,805	$292	82%	4	3	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (137)
Spacious+Peek-A-Boo Water & Bridge Views	$88,643	$310	76%	4	3	2	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Casa Cielo NEW! Steilacoom Lakefront Retreat	$82,858	$250	85%	4	3	28	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (68)
The Best View \| 4brm/ 2ba \| Fireplace!	$111,149	$322	91%	4	2	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (1)
Breathtaking Sunsets @ 4BR Sunny Days Lakehouse	$115,134	$379	80%	4	2	2	$400	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Summer retreat!	$35,860	$198	47%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (56)
Restful UP Hot Tub Oasis Recharge Relax sleeps 8	$78,782	$289	73%	4	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (59)
American Lakefront Estate	$92,631	$583	42%	4	5	3	$400	❌	✅	❌	Y / Y	⭐️ 5 (12)
New! Amazing House, Spacious, Beautiful and Clean	$34,814	$196	46%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious Tacoma Getaway: 2 Mi to Old Town!	$55,877	$238	62%	4	3	3	$372	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Pet-Friendly Family Home in South Tacoma/Lakewood	$48,624	$170	76%	4	2	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (13)
West End Home with a View	$45,284	$201	60%	4	3	4	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Beautiful midcentury with pool and A/C (central)	$68,069	$187	96%	4	2	4	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Bo's multi-family home w/ hot tub & EV charger	$84,877	$290	78%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (3)
🌞 Best House Near PLU. 4br Sleeps 10. Brand New!	$25,943	$99	63%	4	3	2	$164	❌	❌	❌	Y / Y	⭐️ 5 (177)
Best House in Parkland. 4br Sleeps 10. Brand New!	$24,028	$106	56%	4	3	2	$164	❌	❌	❌	Y / Y	⭐️ 5 (82)
Spacious Humble Abode & Espresso Machine! Sleeps 8	$52,366	$194	71%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (51)
Pets! Fenced Yard-HotTub - Wlkng Dstnc 2 Proctor	$56,308	$213	64%	4	2	2	$290	❌	✅	✅	Y / Y	⭐️ 5 (22)
Cheerful 4 bedroom villa in North Tacoma	$59,744	$294	52%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (102)

Return Metrics

-10.63% 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)	-$23,139	-$46,278	-$69,417	-$92,556	-$115,695	-$231,390	-$694,172
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$719,960	$719,960	$719,960	$719,960	$719,960	$719,960	$719,960
Down Payment	$179,990	$179,990	$179,990	$179,990	$179,990	$179,990	$179,990
Property Appreciation	$26,998	$54,806	$83,449	$112,951	$143,338	$309,507	$1,284,464
Total Return	$903,809	$908,478	$913,982	$920,345	$927,593	$978,066	$1,490,242

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.63%

Cap Rate

4.17%

Return on Investment

5.83%

9003 65th Street Ct W University Place, WA, 98467

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,317/mo

This property is for sale!

Contact Agent

-34

Airbnb Investor Score

-$23,139

Annual Profit

4.2%

Cap Rate

-10.6%

Cash on Cash

$58,907

Annual Revenue

BNBCalc predicts this property will get $260 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$64,823

Avg annual revenue

66%

Avg occupancy rate

$260

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

$55k

$90k

$125k

-$23,139

Profit

Revenue

$58,907

Operating Expenses

$21,338

Operating Income

$37,569

Mortgage & Taxes

$60,708

Profit (Cash Flow)

-$23,139

$217,489

Cash Investment

Down Payment

$179,990

Renos & Furnishing

$10,500

Closing Costs

$26,999

Total

$217,489

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.63%

Cap Rate

4.17%

Return on Investment

5.83%

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

$42,713

Deductible property tax

$8,910

Your total deduction

$113,745

Your adjusted annual income

$150,000 - $113,745 = $36,255

Taxes on $36,255 (30%)

$10,877

Your old tax bill

$45,000

Your new tax bill

$10,877

Estimated tax savings

$34,123

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: -