BNBCalc.com Investment Analysis Report of 828 Nw 56th St

3 bed • 3 bath • 6 guests • $749,000

BNB

Calc

Return Metrics

14.51% 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

14.51%

Cap Rate

10.25%

Return on Investment

30.99%

Annual Revenue

$104,003

AirDNA projects $335/night at 65% occupancy ($79,531). Airbtics projects $249/night at 72% occupancy ($65,480). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$44,320$61,682$94,182$122,205
Occupancy62%72%84%91%
Nightly Rate$190$228$297$356

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Brand New 3BR Retreat | Sauna | Private Rooftop
$66,922
$227
76%
3261$180❌❌❌N / Y⭐️ 4.9 (61)Profile

B

Ballard Birdhouse - 93 Walking Score/Garage/AC/Gym
$58,725
$216
72%
3272$180❌❌❌N / Y⭐️ 5 (137)Profile

C

Olympic View - New Townhome - Easy Access
$52,573
$221
63%
3263$85❌❌✅N / Y⭐️ 5 (32)Profile

D

City/Mountain Views, New Home, Easy Walk/Transit
$83,582
$363
62%
3263$75❌❌✅N / Y⭐️ 5 (27)Profile

E

The Gus | Rooftop Hot Tub | 3 BR/2 BTH | Peloton
$78,241
$338
62%
3283$215❌✅✅N / Y⭐️ 5 (111)Profile

Operating Expenses

Monthly Expenses

$2,267

Annual Expenses

$27,200

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,567

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$867

Management & Platform Fees

$260

Platform Fee (i.e. Airbnb)

$260

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$4,210

Annual Mortgage & Tax

$50,520

Downpayment

Purchase Price

$749,000

Percent Down

20%

Total Downpayment

$149,800

Total Loan Amount

$599,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,593

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$618

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

$35,548

Deductible property tax

$7,415

Est. Depreciation Value

$350,563

Profit on this property

$76,803

Your total deduction

$316,723

So, your new taxable income is your previous income minus your total deduction ($150,000 - $316,723)

-$166,723

Your old tax bill

$45,000

Your new tax bill

-$50,017

Estimated tax savings

$95,017

property-location

828 NW 56th St B Seattle, Washington, 98107

3 bed • 3 bath • 6 guests

Purchase Price

Est. $3,593/mo

Agent

Inquire about this property

Contact Agent

$542,800

Zestimate

89

Airbnb Investor Score

$26,282

Annual Profit

10.3%

Cap Rate

14.5%

Cash on Cash

$104,003

Annual Revenue

BNBCalc predicts this property will get $249 per night with 72% occupancy, putting it in the top 47% 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

14.51%

Cap Rate

10.25%

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

$35,548

Deductible property tax

$7,415

Your total deduction

$77,917

Your adjusted annual income

$150,000 - $77,917 = $72,083

Taxes on $72,083 (30%)

$21,625

Your old tax bill

$45,000

Your new tax bill

$21,625

Estimated tax savings

$23,375

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