BNBCalc.com Investment Analysis Report of 2608 St Paul St, Bellingham, WA, 98226

3 bed • 2.5 bath • 6 guests • $495,000

BNB

Calc

Return Metrics

12.77% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.77%

Cap Rate

9.9%

Return on Investment

28.86%

Annual Revenue

$72,077

AirDNA projects $299/night at 66% occupancy ($72,077). Airbtics projects $236/night at 71% occupancy ($61,200). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$36,298$51,965$87,366$118,545
Occupancy61%71%85%95%
Nightly Rate$159$195$274$330

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Charming Chaftsman with Hot Tub, Steps From Town
$53,732
$270
53%
3263$150❌✅✅N / Y⭐️ 5 (48)Profile

B

Sunset suite: spacious 2 bedroom, private porch
$46,803
$153
82%
3162$80❌❌❌N / Y⭐️ 5 (127)Profile

C

Walk to downtown/breweries/groceries
$50,200
$211
62%
3282$145❌❌❌N / Y⭐️ 5 (106)Profile

D

The Hillman Repose
$52,334
$243
58%
3171$75❌✅❌N / Y⭐️ 4.8 (105)Profile

E

Victorian on Garden: Best Location in Town
$163,542
$450
95%
3281$200❌❌✅N / Y⭐️ 5 (17)Profile

Operating Expenses

Monthly Expenses

$1,921

Annual Expenses

$23,050

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,301

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$601

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,782

Annual Mortgage & Tax

$33,384

Downpayment

Purchase Price

$495,000

Percent Down

20%

Total Downpayment

$99,000

Total Loan Amount

$396,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,374

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$408

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

$23,493

Deductible property tax

$4,900

Est. Depreciation Value

$233,499

Profit on this property

$49,027

Your total deduction

$212,866

So, your new taxable income is your previous income minus your total deduction ($150,000 - $212,866)

-$62,866

Your old tax bill

$45,000

Your new tax bill

-$18,860

Estimated tax savings

$63,860

property-location

2608 St Paul St Bellingham, Washington, 98226

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $2,374/mo

Agent

Inquire about this property

Contact Agent

$520,800

Zestimate

81

Airbnb Investor Score

$15,643

Annual Profit

9.9%

Cap Rate

12.8%

Cash on Cash

$72,077

Annual Revenue

BNBCalc predicts this property will get $236 per night with 71% occupancy, putting it in the top 50% 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

12.77%

Cap Rate

9.9%

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

$23,493

Deductible property tax

$4,900

Your total deduction

$53,770

Your adjusted annual income

$150,000 - $53,770 = $96,230

Taxes on $96,230 (30%)

$28,869

Your old tax bill

$45,000

Your new tax bill

$28,869

Estimated tax savings

$16,131

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