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
Agent at BNB
$440,600
Zestimate
$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 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
-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 est 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