2000 Westlake Ave N Seattle, Washington, 98109
1 bed • 1 bath • 1 guests • $440,600
$440,600
Zestimate
Est. $2,113/mo
Annual Revenue
$37,299
Profit (Cash Flow)
-$10,942
Cap Rate
4.3%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $148/night at 69% occupancy ($37,299) Airbtics projects $158/night at 76% occupancy ($43,858)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$37,299
$37,299
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$41,324 | $130 | 78% | 1 | 1 | 2 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (51) | Profile | |
$40,134 | $131 | 76% | 1 | 1 | 2 | 2 | $105 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (63) | Profile | |
$23,164 | $130 | 44% | 1 | 1 | 3 | 1 | $65 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (81) | Profile | |
$40,623 | $130 | 77% | 1 | 1 | 3 | 2 | $115 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (73) | Profile | |
$42,496 | $183 | 60% | 1 | 1 | 4 | 2 | $70 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (92) | Profile |
Return Metrics
-10.36% 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
-10.36%
Cap Rate
4.26%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$20,911
Deductible property tax
$4,362
Your total deduction
$72,072
Your adjusted annual income
$150,000 - $72,072 = $77,928
Taxes on $77,928 (30%)
$23,378
Your old tax bill
$45,000
Your new tax bill
$23,378
Estimated tax savings
$21,622
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com