BNBCalc.com Investment Analysis Report of 21624 62nd Ave E, Spanaway, WA, 98387

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

BNB

Calc

Return Metrics

-18.32% 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

-18.32%

Cap Rate

2.48%

Return on Investment

-1.96%

Annual Revenue

$44,337

AirDNA projects $199/night at 61% occupancy ($44,336). Airbtics projects $259/night at 66% occupancy ($62,434). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$36,533$57,333$92,420$131,436
Occupancy57%63%77%83%
Nightly Rate$168$239$317$420

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

2 HOMES! 3b2b Rambler+ Tiny House!
$118,918
$376
84%
42102$199❌❌❌N / Y⭐️ 5 (9)Profile

B

Beautiful Newly Renovated Home Near Hospital
$47,711
$239
53%
4282$150❌✅❌N / Y⭐️ 4.8 (36)Profile

C

Spacious one- level home near WA State Fair
$50,530
$238
56%
4282$250❌❌❌N / Y⭐️ 5 (28)Profile

D

King Bed A/C 4 Bd 2 Bth Sleeps 12 American Lk JBLM
$52,177
$198
72%
42121$0❌❌❌N / Y⭐️ 5 (288)Profile

E

Breakfast w/ View-Game Room-7 Beds-A/C-Lake & Ski
$62,342
$252
64%
44122$250✅❌❌N / Y⭐️ 4.8 (65)Profile

Operating Expenses

Monthly Expenses

$1,620

Annual Expenses

$19,444

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,069

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$369

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

$0

property-location

21624 62nd Ave E Spanaway, Washington, 98387

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$350,300

Zestimate

-70

Airbnb Investor Score

-$44,107

Annual Profit

2.5%

Cap Rate

-18.3%

Cash on Cash

$44,337

Annual Revenue

BNBCalc predicts this property will get $259 per night with 66% occupancy, putting it in the top 48% 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

-18.32%

Cap Rate

2.48%