BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 10201 SE 6th St, Bellevue, WA, 98004

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$78,345

Profit (Cash Flow)

$23,520

Cash on Cash Return

179.5%

Annual Revenue

$78,345

AirDNA projects $286/night at 66% occupancy ($68,943). Airbtics projects $289/night at 66% occupancy ($69,666). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $286 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,623$63,857$96,203$166,172
Occupancy55%68%78%88%
Nightly Rate$218$252$331$508

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Charming City Home w/ Pro WFH Setup & Fireplace

No image available

$45,604
$171
71%
312$95❌❌❌Y / Y⭐️ 5 (111)
DT Bellevue Hidden Gem With a View & AC

No image available

$79,960
$228
93%
3228$180❌❌✅Y / Y⭐️ 4.8 (91)
Cozy Downtown Bellevue 3-bedroom Townhouse

No image available

$53,930
$220
62%
332$150❌❌❌Y / Y⭐️ 4.7 (16)
3B2.5B in Bellevue 2CarGarage EVoutlet Central AC

No image available

$176,079
$731
65%
337$200❌❌✅Y / Y⭐️ 4.9 (12)
Spacious Newly Remodeled Executive Home - Unit 1

No image available

$63,418
$305
54%
333$300❌❌❌Y / Y⭐️ 5 (13)
Newly Remodeled Executive Home - Unit 4

No image available

$89,487
$413
58%
333$300❌❌❌Y / Y⭐️ 4.9 (10)
Cheerful first floor only with separated entry

No image available

$42,315
$162
68%
312$120❌❌❌Y / Y⭐️ 4.8 (61)
Cozy getaway in Medina

No image available

$92,283
$255
95%
322$300❌❌✅Y / Y⭐️ 4.9 (59)
Big Comfy Home just 1 mile to Downtown Bellevue!

No image available

$71,318
$266
71%
324$180❌❌❌Y / Y⭐️ 4.8 (10)
The Idyllic cozy Place in Bellevue

No image available

$54,490
$219
67%
322$80❌❌❌Y / Y⭐️ 4.8 (20)
3 Bed/2 Bath Cozy Guest suite in Factoria,Bellevue

No image available

$46,398
$166
75%
323$95❌❌❌Y / Y⭐️ 5 (247)
East Mercer Way Furnished Family Home

No image available

$85,983
$294
78%
341$400❌❌✅Y / Y⭐️ 5 (3)
Prime Location Quiet house

No image available

$27,125
$149
47%
311$119❌❌❌Y / Y⭐️ 4.5 (7)
Bellevue Woodridge Cozy Place

No image available

$54,779
$219
67%
322$100❌❌❌Y / Y⭐️ 4.5 (3)
Prime Luxury Home~in Prime Bellevue- 4 bed.

No image available

$28,142
$173
44%
315$70❌❌❌Y / Y⭐️ 4.4 (34)
Cozy house in downtown Bellevue

No image available

$52,935
$279
50%
321$260❌❌✅Y / Y⭐️ 5 (22)
Cheerful 3 Bedrooms Townhouse w/ indoor fireplace

No image available

$77,735
$238
88%
322$100❌❌✅Y / Y⭐️ 4.8 (100)
3 bd w/ Lake View - $0 Clean Fee

No image available

$101,601
$347
80%
324$0❌❌✅Y / Y⭐️ 5 (33)
Pool-side garden retreat, 15 min to city

No image available

$154,744
$508
83%
345$200✅✅❌Y / Y⭐️ 5 (2)
Cozy 3BR Eastgate Home | Pet | Close to Transit

No image available

$37,332
$124
75%
321$160❌❌✅Y / Y⭐️ 4.9 (35)
House in the Heart of Bellevue

No image available

$49,036
$231
58%
3130$250❌❌❌Y / Y⭐️ 5 (6)
City vacation house / Waterfront vacation villa

No image available

$108,628
$560
53%
331$0❌✅✅Y / Y⭐️ 5 (2)
Three Bedroom Home w/ King Suite

No image available

$51,231
$193
70%
311$200❌❌❌Y / Y⭐️ 4.2 (4)
Private park in a cozy home next to I-90 huge yard

No image available

$93,872
$301
83%
324$229❌❌✅Y / Y⭐️ 4.8 (46)
Modern Bellevue Retreat

No image available

$79,108
$265
78%
322$175❌✅❌Y / Y⭐️ 5 (32)
Beautiful remodeled home with hot tub/waterfall

No image available

$101,270
$401
69%
3330$250❌✅✅Y / Y⭐️ 5 (1)
Beautiful parklike Bellevue house

No image available

$60,958
$225
73%
333$350❌❌✅Y / Y⭐️ 5 (4)
Lake view house

No image available

$46,427
$334
37%
3325$350❌❌✅Y / Y⭐️ 3.5 (3)
Bellevue Hidden Forest Blue House 4 min to DT

No image available

$81,150
$241
92%
3330$279❌✅❌Y / Y⭐️ 5 (6)
A nice place & locale to call home!

No image available

$74,510
$377
54%
323$325❌❌✅Y / Y⭐️ 5 (60)
Newly Remodeled Clean Home in Bellevue, WA

No image available

$45,629
$137
91%
3214$150❌❌❌Y / Y⭐️ 5 (68)
Ideal Location-Touring or Business

No image available

$113,549
$554
56%
323$325❌❌✅Y / Y⭐️ 5 (33)
3-BR Home in Downtown Bellevue

No image available

$46,702
$290
44%
325$200❌❌❌Y / Y⭐️ 5 (4)
Cozy Bellevue 3BR+Office home close to everything!

No image available

$72,887
$298
66%
322$180❌❌✅Y / Y⭐️ 4.5 (14)
Freshly Remodelled Home w/Office & Pets OK

No image available

$92,220
$330
75%
322$200❌❌✅Y / Y⭐️ 5 (5)
Prime Location Quiet house in Mercer Island

No image available

$26,352
$150
48%
311$0❌❌❌Y / Y⭐️ 0 (0)
Suburban Living: Spacious Home. Pet Friendly

No image available

$60,148
$249
66%
3230$299❌❌✅Y / Y⭐️ 5 (8)
Fully Remodeled Home: Luxury Retreat w/AC 3BD/2BA

No image available

$69,992
$232
80%
322$140❌❌❌Y / Y⭐️ 5 (32)
Woodland retreat minutes from Microsoft

No image available

$60,878
$216
77%
3127$30❌❌❌Y / Y⭐️ 4.7 (26)

Return Metrics

179.54% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$23,520$47,040$70,560$94,080$117,600$235,200$705,600
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$23,520$47,040$70,560$94,080$117,600$235,200$705,600

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

179.54%

Payback Period Days

203

Return on Investment

179.54%

property-location

10201 SE 6th St Bellevue, Washington, 98004

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

Bellevue

Zoning


Laws

$78,345

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $286/night at 66% occupancy ($68,943.45). Airbtics projects $289/night at 66% occupancy ($69,666).

Top 36% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$70,006

Avg annual revenue

66%

Avg occupancy rate

$289

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

$25k

$75k

$125k

$175k

Sign up to see the data on 40 all comparables

$23,520

Profit

Revenue

$78,345

Operating Expenses

$16,425

Operating Income

$61,920

Net Effective Rent

$38,400

Profit (Cash Flow)

$23,520

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

179.54%

Payback Period Days

203