BNBCalc Short Term Rental Rental Arbitrage Analysis 1221 1st Ave, Seattle, WA 98101, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$63,724

Profit (Cash Flow)

$15,660

Cash on Cash Return

322.9%

Annual Revenue

$63,724

AirDNA projects $239/night at 72% occupancy ($62,851).

BNB Calc projects a 73% occupancy rate, $239 rate per night.

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

Return Metrics

322.88% 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)	$15,659	$31,319	$46,979	$62,639	$78,299	$156,599	$469,799
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	$15,659	$31,319	$46,979	$62,639	$78,299	$156,599	$469,799

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

322.88%

Payback Period Days

113

Return on Investment

322.88%

1221 1st Ave Seattle, Washington, 98101-2998

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$63,724

Annual Revenue

AirDNA projects $239/night at 72% occupancy ($62,851.18).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,660

Profit

Revenue

$63,724

Operating Expenses

$19,684

Operating Income

$44,040

Net Effective Rent

$28,380

Profit (Cash Flow)

$15,660

$4,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$600

Total

$4,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

322.88%

Payback Period Days

113