BNBCalc Short Term Rental Investment Analysis Port Angeles Ferry Terminal, Port Angeles, WA, 98362

3 bed • 2 bath • 8 guests • $400,000

BNB

Calc

Annual Revenue

$82,523

Profit (Cash Flow)

$31,132

Cap Rate

14.5%

Annual Revenue

$82,523

AirDNA projects $374/night at 49% occupancy ($66,934). Airbtics projects $247/night at 70% occupancy ($63,150). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $286 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,996	$58,594	$84,766	$133,419
Occupancy	61%	71%	79%	85%
Nightly Rate	$189	$220	$286	$419

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Ascent - Sky Hot Tub	$127,488	$427	79%	3	2	1	$175	❌	✅	❌	Y / Y	⭐️ 5 (108)
Elevated Waterfront Views with Wine Bar Next-Door	$95,818	$434	59%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (74)
5th St Wellness Retreat, Hot Tub, Sauna/Yoga Room	$58,183	$291	52%	3	2.5	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (53)
GlenMar by the Sea	$62,469	$363	46%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (253)
The White House	$55,915	$314	46%	3	3	1	$349	❌	❌	❌	Y / Y	⭐️ 4.7 (199)
Central City Bungalow	$31,769	$122	65%	3	2	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (85)
Port Angeles Retreat - 1 Mi to Downtown!	$72,151	$251	78%	3	1	30	$124	❌	❌	❌	Y / Y	⭐️ 5 (29)
Olympic House-Sauna/Rec Room/In Town/3min to ONP	$73,540	$237	83%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (189)
The Fika House: Near ONP, Ferry & Downtown-Pets ok	$74,133	$245	81%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (100)
Lady Liberty Loft - Private Hot Tub 3BR/2B	$52,435	$216	61%	3	2	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (69)
Port Angeles Pad < 1 Mi to Olympic Nat'l Park	$136,103	$426	86%	3	2	30	$284	❌	✅	❌	Y / Y	⭐️ 5 (38)
Waterfront Home ~ 6 Mi to Olympic National Park!	$130,984	$459	76%	3	2	30	$155	❌	❌	❌	Y / Y	⭐️ 5 (44)
'The Perch' 3BR modified A-frame, W/hottub	$100,281	$391	69%	3	1	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (132)
Kirks: Panoramic Water Views, Steps from Downtown	$82,728	$285	76%	3	3	1	$230	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Incredible views in Harbor Bluff House	$73,744	$309	64%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (112)
Mountains to Surf Retreat/5GWi-Fi/Pet Friendly	$57,771	$204	71%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (122)
Panorama Vista B	$55,054	$218	69%	3	2.5	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (21)
Sweet Caroline Water View	$88,375	$419	57%	3	2	3	$100	❌	✅	❌	Y / Y	⭐️ 5 (48)
Eighth Street Art Cottage	$32,708	$121	71%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (76)
"Heart O the Hills" Panorama Vista - A	$46,481	$215	58%	3	2.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (86)
Cheerful home with fenced compound feeling !	$77,304	$270	77%	3	3	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (17)
Olympic Family Bungalow 3bd/2ba, 3mi to Natl Park	$50,168	$183	72%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (107)
Crows: Charming Vintage Retreat, Harbor View	$42,494	$141	80%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Artistic 1924 Craftsman Home License #:605586106	$42,387	$198	57%	3	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (123)
Charming PA Bungalow-downtown & ONP within minutes	$54,480	$188	78%	3	3	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (203)
Clean. Not shared. 30 day min. Low rates. 35% off.	$33,400	$117	78%	3	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (233)
Adventure Haven	$60,602	$251	63%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Entire home, easy access, kid friendly, fast wi-fi	$51,333	$163	84%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (117)
Uptown Orcas Retreat - Fireplace and fenced yard	$59,439	$176	87%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (38)
Olympic Coast Retreat - Charming Garden and Decor	$73,891	$223	89%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Woodside Cottage	$30,811	$152	52%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (24)
Perfect Getaway-Stunning Views-Hot Tub-Near ONP	$66,278	$256	68%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (110)
Olympic National Park, A Home For Adventure	$45,553	$140	88%	3	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (75)
Newly updated Mid-Mod Sauna Home	$47,830	$192	66%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (64)
Ridge View Retreat, Comfy happy decor, Fenced yard	$79,038	$246	85%	3	1	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (44)
Poppy Cottage	$43,892	$200	59%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (139)
The PNW Cottage	$44,220	$190	61%	3	1	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (340)
Salish Coast Retreat - Cozy fire pit, Ocean views	$69,307	$246	73%	3	2.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (28)
The Deerbed	$52,101	$217	65%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Beautiful home with gorgeous water views, in town.	$59,074	$203	79%	3	2	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (52)

Return Metrics

30.97% 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)	$31,132	$62,264	$93,397	$124,529	$155,662	$311,324	$933,974
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$443,132	$486,624	$530,488	$574,733	$619,371	$848,891	$1,904,879

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.97%

Cap Rate

14.52%

Return on Investment

46.82%

Port Angeles Ferry Terminal Port Angeles, Washington, 98362

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

Port Angeles

Guide

Zoning

Guide

Laws

171

Airbnb Investor Score

$31,132

Annual Profit

14.5%

Cap Rate

31.0%

Cash on Cash

$82,523

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $374/night at 49% occupancy.Projected nightly rate is $247/night at 70% occupancy.

Occupancy Rate

Top 26% 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.

$64,793

Avg annual revenue

70%

Avg occupancy rate

$247

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

$30k

$65k

$100k

$135k

$31,132

Profit

Revenue

$82,523

Operating Expenses

$24,408

Operating Income

$58,115

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$31,132

$100,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,500

Closing Costs

$12,000

Total

$100,500

DSCR Ratio

Strong

2.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.97%

Cap Rate

14.52%

Return on Investment

46.82%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$9,668

Your adjusted annual income

$150,000 - $9,668 = $140,332

Taxes on $140,332 (30%)

$42,100

Your old tax bill

$45,000

Your new tax bill

$42,100

Estimated tax savings

$2,900

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com