BNBCalc.com Investment Analysis Report of 13316 Purdy Dr Nw

4 bed • 3 bath • 12 guests • $1,350,000

BNB

Calc

Return Metrics

-1.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.86%

Cap Rate

3.76%

Return on Investment

5.15%

Annual Revenue

$74,126

AirDNA projects $369/night at 55% occupancy ($74,126). Airbtics projects $306/night at 63% occupancy ($70,411). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$40,570$62,156$102,810$146,175
Occupancy57%61%72%78%
Nightly Rate$188$269$378$496

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The Lodge | Stunning Log Home | 4-bedroom 3.5 bath
$79,768
$351
61%
44103$350❌❌✅N / Y⭐️ 5 (41)Profile

B

Ruston Retreat: Modern 4BR/4BA Stunning water View
$80,250
$366
56%
44101$349❌❌✅N / Y⭐️ 4.8 (30)Profile

C

Cozy King Bed Retreat w Game Room in North Tacoma
$86,576
$340
69%
4283$89✅❌✅N / Y⭐️ 5 (38)Profile

D

Seaview
$68,687
$351
53%
42104$200❌❌❌N / Y⭐️ 5 (71)Profile

E

Beautiful North Tacoma Renovated Home
$47,045
$204
61%
42102$150❌❌❌N / Y⭐️ 5 (229)Profile

Operating Expenses

Monthly Expenses

$1,943

Annual Expenses

$23,316

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,318

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$618

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$5,322

Annual Mortgage & Tax

$63,864

Downpayment

Purchase Price

$1,350,000

Percent Down

48%

Total Downpayment

$648,000

Total Loan Amount

$702,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$4,209

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$1,114

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

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: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$41,647

Deductible property tax

$13,365

Est. Depreciation Value

$628,642

Profit on this property

$50,810

Your total deduction

$632,844

So, your new taxable income is your previous income minus your total deduction ($150,000 - $632,844)

-$482,844

Your old tax bill

$45,000

Your new tax bill

-$144,853

Estimated tax savings

$189,853

property-location

13316 Purdy Dr NW Gig Harbor, Washington, 98332

4 bed • 3 bath • 12 guests

Purchase Price

Est. $6,475/mo

Agent

Inquire about this property

Contact Agent

$153,100

Zestimate

-1

Airbnb Investor Score

-$13,054

Annual Profit

3.8%

Cap Rate

-1.9%

Cash on Cash

$74,126

Annual Revenue

BNBCalc predicts this property will get $306 per night with 63% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.86%

Cap Rate

3.76%

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

$41,647

Deductible property tax

$13,365

Your total deduction

$204,668

Your adjusted annual income

$150,000 - $204,668 = -$54,668

Taxes on -$54,668 (30%)

-$16,400

Your old tax bill

$45,000

Your new tax bill

-$16,400

Estimated tax savings

$61,400

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