BNBCalc Short Term Rental Investment Analysis Buckley Tapps Hwy E, , WA, 98321

3 bed • 1.5 bath • 1 guests • $488,600

BNB

Calc

Annual Revenue

$84,788

Profit (Cash Flow)

$27,126

Cap Rate

12.3%

Annual Revenue

$84,788

AirDNA projects $277/night at 53% occupancy ($53,621). Airbtics projects $261/night at 59% occupancy ($56,243). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $318 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,600	$54,964	$86,905	$127,590
Occupancy	45%	58%	73%	91%
Nightly Rate	$199	$252	$318	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakeside Vibes- View- Pool table, 3 bed Lake Tapps	$49,302	$219	60%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (44)
Bonney Lake Home with 2 Private Driveways	$57,550	$270	57%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Entire Waterfront Tapps home	$50,426	$217	61%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (29)
waterfront entire floor with private entrance	$49,644	$279	47%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (48)
Harmony House A/C Hot Tub!	$57,645	$202	73%	3	2	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (184)
Come sleep in Enumclaw's first church!	$69,257	$339	53%	3	2	1	$159	❌	✅	✅	Y / Y	⭐️ 5 (70)
Rainier Mountain View House, hot tub, fire pit.	$84,480	$371	60%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (123)
The Evergreen Escape	$45,999	$258	46%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (86)
Spacious Bonney Lake Home w/ Game Room & Gazebo!	$54,175	$256	56%	3	3	3	$104	✅	❌	❌	Y / Y	⭐️ 4.7 (29)
Peaceful Farmhouse Near Lake With Stunning Views	$31,316	$196	40%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (63)
The Puyallup Riverhouse	$69,262	$204	92%	3	2	3	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Rainer Haus \| Modern Foothills Retreat	$48,847	$167	74%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
The White House on Main Street	$42,970	$202	55%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (44)
Family Friendly TinyHouse On The Farm Bonney Lake	$31,029	$142	59%	3	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Game Room, Hot Tub & Mtn View: Bonney Lake Retreat	$68,382	$249	73%	3	1	2	$93	✅	✅	✅	Y / Y	⭐️ 5 (21)
Waterfront 3 Bdrm \| Kayaks \| Baby Gear \| Bunkroom	$71,302	$278	68%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (47)
Lakefront Paradise like no other	$45,671	$255	47%	3	1	2	$150	❌	✅	✅	N / N	⭐️ 4.9 (54)
Downtown Sumner "Ryan Avenue House"	$59,549	$222	71%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Enumclaw Home - 60 Mi to Mount Rainier!	$42,314	$118	94%	3	3	2	$88	❌	❌	❌	Y / N	⭐️ 5 (37)
Sunset Lake Retreat-Lakefront, Sports Court, Deck	$44,702	$314	38%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
90s Themed House In the Woods	$51,722	$399	35%	3	2	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (26)
Lake Tapps Dock House on the Bankers Island	$63,242	$331	50%	3	3	1	$199	❌	❌	❌	Y / Y	⭐️ 4 (12)
Lake Tapps Waterfront Home	$53,888	$338	42%	3	3	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (43)
Work friendly; downtown modern farmhouse	$39,910	$156	67%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (24)
The Cove on Lake Tapps - Waterfront home	$142,306	$364	100%	3	3	4	$350	❌	✅	❌	Y / Y	⭐️ 5 (3)
Lake Tapps Amazing View Waterfront Home-3bd/2bth	$85,122	$289	79%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Pacific Northwest Country Home	$34,001	$180	50%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
* Family & Pet Friendly * Enumclaw Full Home *	$84,283	$304	74%	3	1	1	$159	❌	❌	✅	Y / Y	⭐️ 5 (56)
Lake Tapps Inlet Island Getaway	$61,377	$416	38%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (61)
Bonney Lake Hideaway side B	$55,201	$158	91%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Hillcrest Cottage Enumclaw	$60,433	$248	64%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Island Retreat	$56,449	$159	97%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (16)
LAKE FRONT Property with Paddle Boards and Kyaks.	$69,711	$423	44%	3	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (63)
Sumner Home Away From Home	$58,029	$194	81%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
3BR Lakefront \| Dock \| Fireplace	$38,206	$497	20%	3	3	3	$206	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
* Family & Pet Friendly * Arcade Games * Hot-tub *	$79,916	$288	74%	3	1	1	$159	❌	✅	✅	Y / Y	⭐️ 5 (150)
Coal Miner's Cabin	$40,481	$200	45%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
TOP 10 RANCH BEAUT-Modern Farmhouse in Bonney Lake	$40,680	$247	45%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Charming 3BR Dog Friendly \| Deck \| W/D	$17,880	$167	26%	3	2	3	$167	❌	❌	✅	Y / Y	⭐️ 4.2 (40)
Peaceful 3BR Lakefront \| Hot Tub \| Dock	$32,649	$349	23%	3	3	2	$218	❌	✅	❌	Y / Y	⭐️ 4.8 (10)

Return Metrics

22.46% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,125	$54,251	$81,377	$108,503	$135,629	$271,259	$813,777
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,800	$9,896	$15,306	$21,050	$27,149	$63,769	$390,880
Down Payment	$97,720	$97,720	$97,720	$97,720	$97,720	$97,720	$97,720
Property Appreciation	$14,658	$29,755	$45,306	$61,323	$77,821	$168,037	$697,360
Total Return	$144,303	$191,623	$239,710	$288,597	$338,320	$600,785	$1,999,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.46%

Cap Rate

12.29%

Return on Investment

38.57%

Buckley Tapps Hwy E Washington, 98321

3 bed • 1.5 bath • 1 guests

Purchase Price

Est. $2,344/mo

Inquire about this property

Contact Agent

128

Airbnb Investor Score

$27,125

Annual Profit

12.3%

Cap Rate

22.5%

Cash on Cash

$84,788

Annual Revenue

BNBCalc predicts this property will get $261 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$55,982

Avg annual revenue

59%

Avg occupancy rate

$261

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

$15k

$60k

$100k

$145k

$27,126

Profit

Revenue

$84,788

Operating Expenses

$24,702

Operating Income

$60,085

Mortgage & Taxes

$32,959

Profit (Cash Flow)

$27,126

$120,753

Cash Investment

Down Payment

$97,720

Renos & Furnishing

$8,375

Closing Costs

$14,658

Total

$120,753

DSCR Ratio

Strong

1.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.46%

Cap Rate

12.29%

Return on Investment

38.57%

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

$23,189

Deductible property tax

$4,837

Your total deduction

$22,435

Your adjusted annual income

$150,000 - $22,435 = $127,565

Taxes on $127,565 (30%)

$38,270

Your old tax bill

$45,000

Your new tax bill

$38,270

Estimated tax savings

$6,730

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:

55.23 sqft

Year built:

Size:

Type:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: 55.23 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Mountain

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0520234010

Flood Zone: No

Tax Info

Year Assessed: 2019

Assessed Value: $488,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Glacier Middle School with 6/10 star rating
High School: White River High School with 6/10 star rating