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 1105 Spring St

1 bed β€’ 1 bath β€’ 3 guests β€’ $0

BNB

Calc

Annual Revenue

$30,626

Profit (Cash Flow)

-$9,356

Cash on Cash Return

-215.1%

Annual Revenue

$30,626

AirDNA projects $175/night at 70% occupancy ($44,742). Airbtics projects $129/night at 65% occupancy ($30,625). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $129 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,263$28,805$47,438$55,001
Occupancy48%61%85%94%
Nightly Rate$113$126$149$156

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
Adjacent to Wa Convention Center 1bd View Condo

No image available

$28,712
$100
74%
113$65❌❌❌Y / Y⭐️ 4.5 (244)
Sentral 30+ Designer Furnished 1BR Apt in Seattle

No image available

$27,758
$158
48%
1130$150βŒβŒβœ…Y / Y⭐️ 0 (0)
Sentral 30+ Day Urban 1BR Apt in Seattle

No image available

$21,814
$149
40%
1130$150βŒβŒβœ…Y / Y⭐️ 4.7 (12)
Seattle Downtown/Convention Center 1 bedroom 1bath

No image available

$45,721
$165
73%
113$75❌❌❌Y / Y⭐️ 5 (38)
30+ Designer Furnished Urban 1BR Apt in Seattle

No image available

$23,576
$144
44%
1130$150βŒβŒβœ…Y / Y⭐️ 4.7 (3)
Condo in Historic Building - Quirky & Quaint

No image available

$26,721
$149
49%
111$0βŒβŒβœ…Y / Y⭐️ 4.7 (12)
Sentral 30+ Day 1BR Apt in Seattle

No image available

$31,001
$154
55%
1130$150βŒβŒβœ…Y / Y⭐️ 4.8 (7)
5.Studio near Capitol Hill/ First Hill, Seattle

No image available

$39,659
$126
86%
1130$100βŒβŒβœ…Y / Y⭐️ 4.3 (3)
8.Stunning Studio in Capitol Hill

No image available

$36,600
$100
100%
1130$0βŒβŒβœ…Y / Y⭐️ 4 (2)
Beautiful & charming Condo Downtown with great amenities!

No image available

$16,109
$142
31%
111$0βŒβŒβœ…Y / Y⭐️ 4 (7)
Historical 1 Bed Condo close to Downtown!

No image available

$20,130
$110
50%
111$0βŒβŒβœ…Y / Y⭐️ 4.3 (12)
Wonderful 1BR in Seattle, Gym + Pet-Friendly

No image available

$26,346
$118
61%
1130$0βŒβŒβœ…Y / Y⭐️ 5 (4)
4.Cozy Studio in First Hill/Cap Hill area

No image available

$36,086
$116
85%
1130$99βœ…βŒβœ…Y / Y⭐️ 5 (3)
7.Stylish Studio in Capitol Hill

No image available

$36,600
$100
100%
1130$135βŒβŒβœ…Y / Y⭐️ 4.6 (5)
1.Capitol Hill Studio Gem

No image available

$37,574
$118
87%
1130$150βŒβŒβœ…Y / Y⭐️ 3 (3)

Return Metrics

-215.07% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,355-$18,711-$28,066-$37,422-$46,778-$93,556-$280,668
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-$9,355-$18,711-$28,066-$37,422-$46,778-$93,556-$280,668

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-215.07%

Payback Period Days

0

Return on Investment

-215.07%

property-location

1105 Spring St Seattle, Washington, 98104-3527

1 bed β€’ 1 bath β€’ 3 guests

Agent

Inquire about this property

Contact Agent

$1,650

Zestimate

Seattle

Guide

Zoning

Market

Guide


Laws


Market Data

$30,626

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $175/night at 70% occupancy.Projected nightly rate is $129/night at 65% occupancy.

Top 48% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$30,293

Avg annual revenue

65%

Avg occupancy rate

$129

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$35k

$45k

Sign up to see the data on 15 all comparables

-$9,356

Profit

Revenue

$30,626

Operating Expenses

$15,981

Operating Income

$14,644

Net Effective Rent

$24,000

Profit (Cash Flow)

-$9,356

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-215.07%

Payback Period Days

0