BNBCalc Short Term Rental Investment Analysis 901 N Laurel Ln, Tacoma, WA 98406

4 bed • 2 bath • 12 guests • $855,000

BNB

Calc

Annual Revenue

$73,020

Profit (Cash Flow)

-$7,829

Cap Rate

5.8%

Annual Revenue

$73,020

AirDNA projects $408/night at 49% occupancy ($73,019). Airbtics projects $341/night at 65% occupancy ($80,956). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 49% occupancy rate, $408 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,039	$88,420	$106,236	$134,421
Occupancy	58%	66%	70%	78%
Nightly Rate	$271	$345	$389	$445

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Best View \| 4brm/ 2ba \| Fireplace!	$124,011	$345	92%	4	2	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (1)
Spacious+Peek-A-Boo Water & Bridge Views	$74,014	$252	74%	4	3	2	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
West End Home with a View	$51,804	$217	62%	4	3	4	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Basecamp: large home with hot tub + king beds	$78,964	$303	67%	4	2	2	$120	❌	✅	✅	Y / Y	⭐️ 4.9 (86)
Cozy King Bed Retreat w Game Room in North Tacoma	$89,803	$365	66%	4	2	3	$89	✅	❌	✅	Y / Y	⭐️ 5 (29)
4 Bedroom bungalow in the heart of North Tacoma!	$62,675	$300	54%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Spacious Tacoma Getaway: 2 Mi to Old Town!	$83,324	$360	58%	4	3	3	$372	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Ruston Retreat: Modern 4BR/4BA Stunning water View	$92,154	$390	59%	4	4	1	$349	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Restful UP Hot Tub Oasis Recharge Relax sleeps 8	$86,507	$290	75%	4	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (57)
UPS/PROCTOR - MID MOD HOME	$66,646	$248	66%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (54)
Scenic Lake View Home	$85,205	$388	60%	4	4	3	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (100)
2 apt total 4 beds 2 bath A/C W/D JBLM	$144,701	$458	81%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beachfront vacation home with mountain view. WOW	$105,463	$426	66%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
Beautiful North Tacoma Renovated Home	$48,795	$231	56%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (219)
Waterview Oasis PNW	$106,096	$553	50%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (24)

Return Metrics

-3.77% 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)	-$7,828	-$15,657	-$23,485	-$31,314	-$39,142	-$78,285	-$234,857
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$684,000	$684,000	$684,000	$684,000	$684,000	$684,000	$684,000
Down Payment	$171,000	$171,000	$171,000	$171,000	$171,000	$171,000	$171,000
Property Appreciation	$25,650	$52,069	$79,281	$107,310	$136,179	$294,048	$1,220,309
Total Return	$872,821	$891,412	$910,795	$930,995	$952,036	$1,070,762	$1,840,452

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.77%

Cap Rate

5.83%

Return on Investment

12.65%

901 N Laurel Ln Tacoma, WA, 98406

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,101/mo

This property is for sale!

Contact Agent

Tacoma

Guide

Zoning

Guide

Laws

-1

Airbnb Investor Score

-$7,828

Annual Profit

5.8%

Cap Rate

-3.8%

Cash on Cash

$73,020

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $408/night at 49% occupancy.Projected nightly rate is $341/night at 65% occupancy.

Occupancy Rate

Top 94% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$86,677

Avg annual revenue

65%

Avg occupancy rate

$341

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

$50k

$80k

$110k

$145k

-$7,829

Profit

Revenue

$73,020

Operating Expenses

$23,173

Operating Income

$49,847

Mortgage & Taxes

$57,676

Profit (Cash Flow)

-$7,829

$207,150

Cash Investment

Down Payment

$171,000

Renos & Furnishing

$10,500

Closing Costs

$25,650

Total

$207,150

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.77%

Cap Rate

5.83%

Return on Investment

12.65%

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

$40,579

Deductible property tax

$8,465

Your total deduction

$93,981

Your adjusted annual income

$150,000 - $93,981 = $56,019

Taxes on $56,019 (30%)

$16,806

Your old tax bill

$45,000

Your new tax bill

$16,806

Estimated tax savings

$28,194

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: -