BNBCalc Short Term Rental Investment Analysis 2000 Westlake Ave N, Seattle, WA, 98109

1 bed • 1 bath • 1 guests • $440,600

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$37,299

Profit (Cash Flow)

-$10,952

Cap Rate

4.3%

Annual Revenue

$37,299

AirDNA projects $148/night at 69% occupancy ($37,298). Airbtics projects $158/night at 76% occupancy ($43,858). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $148 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,909	$43,983	$54,820	$77,470
Occupancy	67%	77%	87%	93%
Nightly Rate	$134	$150	$164	$216

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vintage Westlake Gem in outstanding location!	$41,324	$130	78%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Vintage Westlake Hideaway w/patio & Lake Views!	$40,134	$131	76%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Private Suite 1B1B+kitchenette, fast WiFi, free pk	$23,164	$130	44%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (81)
Westlake Nest \| Minutes to DT \| Quiet & Renovated!	$40,623	$130	77%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
✨NEW✨10/10LOCATION🚙🚗PARKING👑KBED🏙VIEWS	$42,496	$183	60%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Queen Anne Guesthouse with Deck and Garden View	$42,841	$155	73%	1	2	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (203)
SPACE NEEDLE VIEWS & CLOSE TO LAKE UNION	$46,939	$159	78%	1	2	7	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (192)
Free Parking, AC, Laundry & Pvt Entry \| Cozy Stay	$49,162	$149	87%	1	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (62)
Unbeatable Lake View w/ Spacious Deck & Parking	$55,048	$216	67%	1	1	30	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Georgia O'Keeffe Studio	$30,094	$104	76%	1	1	2	$19	❌	❌	❌	N / Y	⭐️ 5 (595)
Grand Lake View, Free Parking, Long Term Discount!	$69,998	$199	94%	1	1	5	$120	❌	❌	✅	Y / Y	⭐️ 5 (45)
Quiet Seattle Condo - 10min Walk to Space Needle	$48,665	$158	81%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Queen Anne City-view Apartment	$33,943	$116	75%	1	1	2	$97	❌	❌	❌	Y / Y	⭐️ 5 (352)
Upgraded Urban Chic Condo with Balcony	$51,069	$156	81%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (425)
Walk to Space Needle-Comfy One Bedroom Queen Anne	$40,422	$158	63%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (272)
New Clean One Bedroom, Walk to Space Needle	$39,409	$153	64%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
Walk to Space Needle-Comfy One Bedroom Queen Anne	$49,857	$163	77%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (258)
Stay in Cap Hill Steps from Broadway-With Parking	$37,589	$147	66%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (207)
Stay in Cap Hill Steps Away from Broadway St	$30,356	$143	58%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (148)
Lovely Lake Union Apt. w/ parking & fast Wi-Fi	$57,923	$230	67%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (71)
Queen Anne Apartment w/ Patio: Near Restaurants	$75,459	$297	67%	1	1	2	$104	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Cozy Suite, Covered Backyard Patio, Walk to Climate Pledge	$48,598	$147	89%	1	1	2	$45	❌	❌	✅	Y / Y	⭐️ 5 (631)
Modern apartment with Space Needle view	$99,735	$261	100%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (463)
The Cottage a Capitol Hill Oasis by Bowerbird Home	$43,942	$138	87%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (574)
FREE Parking, Lake Views, Lots of Natural Light!	$51,556	$146	94%	1	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (52)
Gaze Over Seattle from a Capitol Hill Penthouse Deck	$52,101	$195	73%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (123)
The Frida Kahlo Apartment	$48,058	$151	85%	1	1	2	$24	❌	❌	❌	Y / Y	⭐️ 5 (536)
Urban Forest Den	$43,321	$147	77%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Seattle Queen Anne Design Loft, Space Needle View	$36,547	$169	56%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (276)
Queen Anne Apt near Climate Pledge, SLU, Downtown	$31,295	$116	72%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (311)
Queen Anne Courtyard Suite	$31,959	$93	92%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (379)
Queen Anne Studio Suite	$41,390	$134	83%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (415)
Tree View Cottage	$49,292	$148	89%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Cozy Condo with Parking near Space Needle	$81,700	$223	98%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (70)
Lovely condo overlooking the Fremont Bridge	$48,688	$134	93%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 5 (143)
Cap. Hill Apt w/Lake Union Views	$30,943	$124	66%	1	1	3	$150	❌	❌	❌	N / Y	⭐️ 4.8 (18)
Seattle Queen Anne Castle 1Br Amazing City View	$50,705	$169	79%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (363)
Queen Anne Hideaway	$33,968	$142	63%	1	1	3	$85	❌	❌	✅	Y / Y	⭐️ 5 (60)
Private entry cozy Suite with Jacuzzi Cap Hill.	$51,289	$152	91%	1	1	2	$50	❌	✅	❌	N / Y	⭐️ 5 (256)
Lake Union View City Cabin	$41,987	$158	68%	1	1	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (389)

Return Metrics

-10.37% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,951	-$21,903	-$32,854	-$43,806	-$54,758	-$109,516	-$328,548
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,328	$8,923	$13,802	$18,982	$24,482	$57,504	$352,480
Down Payment	$88,120	$88,120	$88,120	$88,120	$88,120	$88,120	$88,120
Property Appreciation	$13,218	$26,832	$40,855	$55,299	$70,176	$151,529	$628,851
Total Return	$94,714	$101,973	$109,923	$118,595	$128,020	$187,638	$740,903

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.37%

Cap Rate

4.26%

Return on Investment

6.24%

2000 Westlake Ave N Seattle, Washington, 98109

1 bed • 1 bath • 1 guests

Purchase Price

Est. $2,113/mo

Inquire about this property

Contact

test at Test

$440,600

Zestimate

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$37,299

Annual Revenue

BNBCalc predicts this property will get $158 per night with 76% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$46,589

Avg annual revenue

76%

Avg occupancy rate

$158

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

$20k

$50k

$75k

$100k

-$10,952

Profit

Revenue

$37,299

Operating Expenses

$18,529

Operating Income

$18,770

Mortgage & Taxes

$29,721

Profit (Cash Flow)

-$10,952

$105,588

Cash Investment

Down Payment

$88,120

Renos & Furnishing

$4,250

Closing Costs

$13,218

Total

$105,588

DSCR Ratio

Weak

0.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.37%

Cap Rate

4.26%

Return on Investment

6.24%

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

$20,911

Deductible property tax

$4,362

Your total deduction

$55,188

Your adjusted annual income

$150,000 - $55,188 = $94,812

Taxes on $94,812 (30%)

$28,444

Your old tax bill

$45,000

Your new tax bill

$28,444

Estimated tax savings

$16,556

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