BNBCalc Short Term Rental Rental Arbitrage Analysis 1411 SE Columbia Crest Ct, Vancouver, WA, 98664

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$46,678

Profit (Cash Flow)

-$4,990

Cash on Cash Return

-58.0%

Annual Revenue

$46,678

AirDNA projects $308/night at 76% occupancy ($85,496). Airbtics projects $180/night at 71% occupancy ($46,678). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,630	$43,154	$64,273	$89,667
Occupancy	61%	70%	83%	87%
Nightly Rate	$133	$162	$203	$271

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fort Adobe 10 mins to Airport Large fenced Yard	$44,319	$132	88%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (56)
Peaceful 3BR/2BA near Peacehealth+Airport	$33,436	$157	54%	3	2	3	$240	❌	❌	❌	Y / Y	⭐️ 5 (33)
Mill Plain Cottage 3Bed 2Bath Close to Everything	$47,092	$146	87%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (92)
Baltimore Gem 💎	$37,198	$120	84%	3	1.5	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cozy home with hot tub, Near pdx, Pet Friendly	$75,973	$239	83%	3	2	1	$160	❌	✅	✅	Y / Y	⭐️ 5 (65)
Comfort and Grace	$44,939	$148	80%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Pineview Cottage near PDX & PeaceHealth Hospital	$34,023	$130	67%	3	2	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (261)
A Grand House	$49,876	$171	77%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (36)
Traveling professionals paradise	$40,056	$163	62%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (65)
Charming and Peaceful Farmhouse - Family Retreats	$43,687	$131	84%	3	2.5	1	$188	❌	❌	✅	Y / Y	⭐️ 5 (169)
Cozy Retreat, Pet-Friendly Haven	$33,857	$119	69%	3	1.5	2	$172	❌	❌	✅	Y / Y	⭐️ 5 (23)
Yellow Door Ranch- Spring Special $149 per night!	$42,171	$166	67%	3	1.5	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Stylish Entire Townhouse w/ green space all around	$30,650	$83	84%	3	2.5	1	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
30+ Day Rental \| Dog Friendly	$41,434	$186	57%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Cozy Vancouver Home	$51,719	$214	62%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (74)
Feel At Home in the Couve Clean and Comfortable	$46,206	$134	89%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
New Custom Craftsman Home near Downtown Vancouver	$72,066	$311	61%	3	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (34)
Luxury Modern Farmhouse near DT	$64,839	$201	86%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (113)
Tranquil Townhome, King Suite, Workspace, Wi-Fi	$39,400	$142	70%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
Rare 3BR Home w/ 2 Kings, Garage, 15 min to DT PDX	$38,283	$128	75%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (93)
Brand New! 3 Bedroom near DT Vancouver	$52,130	$161	85%	3	2.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (166)
Peaceful Home near PDX!	$33,396	$129	69%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (70)
Kozy Komfort: Near PDX, Top Reviews, 3BR, Dogs OK	$35,014	$136	61%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (62)
Modern Luxuries in a Quiet Convenient Location	$58,207	$269	57%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (115)
Home in the city! close 2 waterfront park	$37,438	$118	83%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (38)
Vancouver Retreat \| Large Deck & Yard, Prime Spot	$68,730	$263	70%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cozy 3BR Home with Spacious Fenced Yard	$31,842	$116	75%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Clean and fully stocked home in central safe area	$36,895	$154	61%	3	2.5	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (88)
Scandinavian Home of Rest	$36,564	$135	74%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Cottage at Cascade Park	$59,453	$262	62%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Lovely 3 Bedroom Home. Recently remodeled.	$75,042	$328	61%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Luxurious & Comfortable 3 BDRM Family Townhouse	$37,200	$154	66%	3	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Enjoy this home away from home	$51,246	$165	82%	3	2	14	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (75)
The Blue Door	$96,761	$294	89%	3	2.5	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (4)
Sans Souci	$22,161	$184	32%	3	4	7	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Comfortable home for families.	$49,066	$203	65%	3	3	28	$175	❌	✅	✅	Y / Y	⭐️ 4.7 (3)
Brand New 3 BR Home Near Alberta	$71,091	$355	54%	3	3	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Exquisite Location, Single Level, Pet Friendly	$38,266	$205	51%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
Luxe Private Vancouver Getaway Near DT & Portland!	$59,125	$176	91%	3	2.5	2	$209	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful Luxury Home In Downtown W/ Game Room	$57,538	$199	79%	3	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

-58.02% 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)	-$4,989	-$9,979	-$14,969	-$19,959	-$24,949	-$49,899	-$149,699
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	-$4,989	-$9,979	-$14,969	-$19,959	-$24,949	-$49,899	-$149,699

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-58.02%

Payback Period Days

Return on Investment

-58.02%

1411 SE Columbia Crest Ct Vancouver, Washington, 98664

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Vancouver

Guide

Zoning

Guide

Laws

$46,678

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $308/night at 76% occupancy.Projected nightly rate is $180/night at 71% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$47,959

Avg annual revenue

71%

Avg occupancy rate

$180

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

$20k

$45k

$70k

$100k

-$4,990

Profit

Revenue

$46,678

Operating Expenses

$18,068

Operating Income

$28,610

Net Effective Rent

$33,600

Profit (Cash Flow)

-$4,990

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-58.02%

Payback Period Days