BNBCalc Short Term Rental Investment Analysis

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Cap Rate

NaN%

Return on Investment

NaN%

STR Tax Calculator (USA)

Tax Calculator (US Only)

This property is projected to deliver a first-year tax deduction of $NaN, factoring in all profit and loss adjustments.

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Property Tax	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Mortgage Interest	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN
Total Depreciation and Mortgage Interest Deduction	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN
Bonus Depreciation	+$0	-	-	-	-	-	-
Accel. Depreciation	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Standard Depreciation	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Cashflow	$0	$0	$0	$0	$0	$0	$0
Total Tax Deduction	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

22500 SE 56th St Issaquah, Washington, 98029

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$7,411

Zestimate

$33,749

Annual Revenue

BNBCalc predicts this property will get $132 per night with 70% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$34,732

Avg rev

70%

Avg occ

$132

Avg rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-112.15%

Payback Period Days