BNBCalc Short Term Rental Rental Arbitrage Analysis 1100 University St, Seattle, WA 98101, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$74,247

Profit (Cash Flow)

$5,927

Cash on Cash Return

47.3%

Annual Revenue

$74,247

AirDNA projects $308/night at 66% occupancy ($74,246).

BNB Calc projects a 66% occupancy rate, $308 rate per night.

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

Return Metrics

47.26% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,926	$11,853	$17,780	$23,706	$29,633	$59,267	$177,801
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	$5,926	$11,853	$17,780	$23,706	$29,633	$59,267	$177,801

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.26%

Payback Period Days

772

Return on Investment

47.26%

1100 University St Seattle, Washington, 98101-3185

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$74,247

Annual Revenue

Projected nightly rate is $308/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,927

Profit

Revenue

$74,247

Operating Expenses

$21,052

Operating Income

$53,195

Net Effective Rent

$47,268

Profit (Cash Flow)

$5,927

$12,539

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,039

Total

$12,539

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

47.26%

Payback Period Days

772