BNBCalc Short Term Rental Rental Arbitrage Analysis 10057 5th Ave Sw

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,158

Profit (Cash Flow)

-$4,117

Cash on Cash Return

-64.8%

Annual Revenue

$39,158

AirDNA projects $118/night at 67% occupancy ($28,876). Airbtics projects $151/night at 71% occupancy ($39,157). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 71% occupancy rate, $151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,010	$42,439	$59,449	$80,140
Occupancy	61%	76%	83%	91%
Nightly Rate	$103	$147	$185	$229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
RoofTop 2 KINGs, AC, mins to Downtown & Airport	$64,064	$192	86%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (109)
Pet Friendly, 2 Bed, 2 Bath Townhouse	$29,435	$125	60%	2	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Modern West Seattle Home	$47,847	$249	51%	2	2	5	$150	❌	✅	✅	Y / Y	⭐️ 5 (9)
Cozy Seattle Studio & Garden Dome!	$49,102	$144	84%	2	2	1	$125	❌	❌	❌	N / Y	⭐️ 4.9 (17)
Relaxation Oasis: Chic & Cozy Retreat	$52,693	$166	79%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Welcome to Seattle. Entire house, Kitchen, Parking	$63,484	$228	72%	2	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (51)
Stylish Urban Oasis with hot tub and pool!	$65,678	$188	88%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
▶TOP APT X2 QUEEN SUITE 13min SEATAC & SEATTLE◀	$75,004	$207	99%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (162)
Top Apt x2 King Suite 13 Min Airport & Seattle	$58,106	$162	98%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (80)
Cottage in the pines - city hideaway. BBQ firepit	$32,675	$128	65%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (180)
Seattle Home Away From Home!	$40,010	$160	63%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (274)
Private 2 bedroom Apt. in a Duplex, SW Seattle	$34,063	$151	57%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Plush Townhome, 2bd +Den, 10min to Dwntwn & Airprt	$52,576	$221	65%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Private & Secluded. 13-15 min drive to Lumen Field	$39,556	$259	40%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Leafy setting Charming Guest Suite	$31,735	$93	92%	2	1	5	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (251)
Spacious West Seattle Mid Century Modern In-law	$31,831	$100	77%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (303)
PNW Native Suite	$31,782	$130	60%	2	1	1	$98	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Restful, walkable home \| AC, 15 min to DT, airport	$63,785	$193	81%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Spacious 2 bedroom unit with yard & firepit.	$31,050	$98	83%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
West Seattle Beachy Guest Suite	$38,988	$119	80%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (154)
Nineteenth Avenue Guest House	$32,257	$93	91%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (141)
Cozy Highline apartment	$28,402	$84	79%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (138)
W. Seattle cozy private home near airport/downtown	$24,548	$93	70%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
BRAND NEW, cozy vacation home near Seattle&Airport	$22,677	$176	34%	2	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Seattle 2 Bedroom Modern Daylight Apartment	$31,401	$104	79%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
Lower Level Serene Cottage.	$33,203	$114	76%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
2BR/2BA Tall Timber Hideout	$20,768	$123	43%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (13)
Pristine Apartment Between Downtown & Airport!	$35,198	$100	89%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Early bag check: walk to famous restaurants & bars	$24,891	$75	78%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (41)
Enjoy Modern 4S home w/ private deck-Mins to DT	$38,650	$132	80%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
UNIT 1 / Brand New 2 bedroom Seattle Oasis	$35,275	$158	61%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (108)
Private living basement area	$30,759	$89	87%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.3 (16)
Comfort Dwelling Rooms	$11,839	$103	30%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
West Seattle Guest Suite	$41,038	$142	77%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
B72- Cozy Upper Level 2 Bedroom Apt	$41,032	$258	42%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Sweet-as-new Townhome! 14 min to Sea-Tac Airport	$41,080	$184	61%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Haven at Greenbridge: Close to SEA & Downtown	$58,560	$160	100%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Lovely 2 bedroom Rental W/Deck, Spacious 1100 SqFT	$43,536	$151	74%	2	1	3	$125	❌	❌	❌	Y / N	⭐️ 4.2 (11)
UNIT 3 / Entire New bottom Apartment in Seattle	$40,824	$169	66%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
B34 -Top Floor, Spacious 2 BR Apt\|King Bed\|AC	$57,622	$242	63%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.3 (10)

Return Metrics

-64.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,116	-$8,233	-$12,350	-$16,466	-$20,583	-$41,167	-$123,501
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$4,116	-$8,233	-$12,350	-$16,466	-$20,583	-$41,167	-$123,501

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-64.83%

Payback Period Days

Return on Investment

-64.83%

10057 5th Ave SW Seattle, Washington, 98146-3814

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,182

Zestimate

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$39,158

Annual Revenue

BNBCalc predicts this property will get $151 per night with 71% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$40,675

Avg annual revenue

71%

Avg occupancy rate

$151

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

$10k

$30k

$55k

$75k

-$4,117

Profit

Revenue

$39,158

Operating Expenses

$17,091

Operating Income

$22,067

Net Effective Rent

$26,184

Profit (Cash Flow)

-$4,117

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-64.83%

Payback Period Days