BNBCalc.com Investment Analysis Report of 1602 SE 91st Ave, Vancouver, WA, 98664

4 bed • 4 bath • 12 guests • $1,450,000

BNB

Calc

Return Metrics

-5.52% 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

-5.52%

Cap Rate

5.43%

Return on Investment

11.23%

Annual Revenue

$106,275

AirDNA projects $477/night at 61% occupancy ($106,275). Airbtics projects $232/night at 69% occupancy ($58,468). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$41,073$57,810$83,049$108,402
Occupancy63%68%79%85%
Nightly Rate$171$222$276$334

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Craftsman Hideaway Haven *12 mins to PDX airport
$35,170
$122
73%
43102$198❌❌✅N / Y⭐️ 5 (137)Profile

B

Lux House Sauna Hot tub 8 min to PDX AiRPoRT
$65,316
$253
67%
43122$150❌✅✅N / Y⭐️ 4.9 (36)Profile

C

Waterview Oasis Cottage in Park-Like Neighborhood
$42,651
$140
80%
4291$79❌❌❌N / Y⭐️ 4.8 (253)Profile

D

Beverly Height Retreat
$51,536
$167
78%
43123$350❌❌❌N / Y⭐️ 4.8 (23)Profile

E

Loaded-Hot Tub,Sauna,Gym,Pet Friendly!
$54,834
$160
89%
4282$225❌✅✅N / Y⭐️ 5 (87)Profile

Operating Expenses

Monthly Expenses

$2,291

Annual Expenses

$27,496

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,586

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$886

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$8,151

Annual Mortgage & Tax

$97,812

Downpayment

Purchase Price

$1,450,000

Percent Down

20%

Total Downpayment

$290,000

Total Loan Amount

$1,160,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$6,955

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$1,196

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

$68,818

Deductible property tax

$14,355

Est. Depreciation Value

$674,858

Profit on this property

$78,779

Your total deduction

$679,252

So, your new taxable income is your previous income minus your total deduction ($150,000 - $679,252)

-$529,252

Your old tax bill

$45,000

Your new tax bill

-$158,776

Estimated tax savings

$203,776

property-location

1602 SE 91st Ave Vancouver, Washington, 98664

4 bed • 4 bath • 12 guests

Purchase Price

Est. $6,955/mo

Agent

Inquire about this property

Contact Agent

$628,000

Zestimate

-8

Airbnb Investor Score

-$19,032

Annual Profit

5.4%

Cap Rate

-5.5%

Cash on Cash

$106,275

Annual Revenue

BNBCalc predicts this property will get $232 per night with 69% occupancy, putting it in the top 46% 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

-5.52%

Cap Rate

5.43%

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

$68,818

Deductible property tax

$14,355

Your total deduction

$219,604

Your adjusted annual income

$150,000 - $219,604 = -$69,604

Taxes on -$69,604 (30%)

-$20,881

Your old tax bill

$45,000

Your new tax bill

-$20,881

Estimated tax savings

$65,881

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