BNBCalc Short Term Rental Rental Arbitrage Analysis 1525 9th Ave, Seattle, WA 98101, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

westcoasthomestays@gmail.com

Annual Revenue

$42,967

Profit (Cash Flow)

-$5,218

Cash on Cash Return

-75.1%

Annual Revenue

$42,967

AirDNA projects $173/night at 68% occupancy ($42,967).

BNB Calc projects a 68% occupancy rate, $173 rate per night.

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

Return Metrics

-75.08% 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)	-$5,218	-$10,436	-$15,655	-$20,873	-$26,092	-$52,184	-$156,553
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	-$5,218	-$10,436	-$15,655	-$20,873	-$26,092	-$52,184	-$156,553

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-75.08%

Payback Period Days

Return on Investment

-75.08%

1525 9th Ave Seattle, Washington, 98101

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$42,967

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,218

Profit

Revenue

$42,967

Operating Expenses

$16,986

Operating Income

$25,982

Net Effective Rent

$31,200

Profit (Cash Flow)

-$5,218

$6,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,700

Total

$6,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-75.08%

Payback Period Days