BNBCalc Short Term Rental Rental Arbitrage Analysis 1827 Sw Orchard St, Seattle, WA, 98106

3 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$51,664

Profit (Cash Flow)

$4,147

Cash on Cash Return

49.7%

Annual Revenue

$51,664

AirDNA projects $205/night at 69% occupancy ($51,663). Airbtics projects $226/night at 67% occupancy ($55,305). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 69% occupancy rate, $205 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,873	$57,528	$80,666	$108,128
Occupancy	58%	69%	77%	87%
Nightly Rate	$170	$221	$278	$330

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House in the trees!	$65,092	$237	72%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Spacious \| Modern \| Rooftop Views in W. Seattle	$47,096	$172	71%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
Cozy Modern House \| 15 Mins Airport/City	$56,845	$253	59%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (46)
Boutique Spacious Home w/ Privacy - OnHawaiianTime	$49,008	$196	64%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (63)
4-Story Modern Townhouse for 6 in Seattle	$46,786	$158	78%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
High Point Guesthouse -Near Seattle Chinese Garden	$55,146	$205	71%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (77)
Comfortable 3 bedroom townhouse with home gym.	$34,316	$119	75%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (143)
Bougie Haus \| Tempur-Pedic \| Rooftop Water Views	$75,957	$408	49%	3	3	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (56)
Seattle Full Property/2 Homes/New Hot Tub!	$47,312	$178	69%	3	2	1	$135	❌	✅	✅	Y / Y	⭐️ 4.8 (66)
King bed, rooftop deck, AC, EV charger, pets ok!	$53,875	$208	64%	3	2	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (44)
Old Apple Trees Guest House	$67,788	$252	71%	3	3	4	$95	❌	✅	❌	Y / Y	⭐️ 5 (75)
City Harmony & Nature: Prkg, Pet-Friendly, Parks	$41,138	$281	40%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Modern 3bs/3baths Prime Location	$36,985	$171	56%	3	3	1	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
3 Story Townhome, 10 minutes to Downtown & Airport	$47,400	$144	84%	3	2	4	$120	❌	❌	❌	Y / Y	⭐️ 5 (114)
7-person Pets welcome Walkable Beachneighborhood	$60,276	$187	85%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
Cozy West Seattle Home	$73,746	$231	87%	3	3	10	$175	❌	❌	❌	Y / Y	⭐️ 5 (51)
Spacious and Central Modern Townhome Seattle!	$96,273	$338	76%	3	3	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Cheerful 3 Bdrm w/ Kitchen & LR in West Seattle	$59,961	$242	63%	3	2	5	$170	❌	❌	✅	Y / Y	⭐️ 5 (37)
City 3BR Dog Friendly \| Balcony \| W/D	$15,245	$100	32%	3	3	2	$218	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Modern Home in Seattle	$35,465	$170	57%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
The Modern Bungalow	$42,440	$170	66%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Fully remodeled cozy modern farm house style home	$37,436	$130	77%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (40)
Gourmet Kitchen - Walk to Restaurants and Shopping	$35,355	$138	70%	3	2	7	$315	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Charming West Seattle Retreat	$64,825	$255	69%	3	3	5	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
15 min to Airport+Stadium +Downtown \| Free Parking	$62,241	$185	91%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (27)
Modern Townhome w/ Rooftop Deck	$85,460	$310	74%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Updated 1920's Craftsman in West Seattle	$56,979	$278	56%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Retreat to West Seattle!	$69,398	$283	67%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Luxury Views- Modern Amenities	$138,780	$370	100%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (23)
3 Bed Townhome, 10 Minutes to Downtown & Airport	$47,230	$143	86%	3	2	3	$97	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
WestSeattle Retreat Home 3BR 2BT	$51,330	$275	51%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Utopia Luxury Stay - Seattle	$75,608	$281	71%	3	2	1	$198	❌	❌	✅	Y / Y	⭐️ 3 (1)
Beautiful Centrally Located Modern TownHome	$39,564	$230	47%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Casa West: Modern 3-BR Townhome in West Seattle	$52,877	$139	97%	3	3	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (22)
Townhouse West Seattle Abode!	$46,169	$196	62%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
Contemporary Townhome	$34,667	$212	42%	3	3	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (6)
Wander West Seattle	$79,696	$335	65%	3	3	30	$180	❌	❌	✅	Y / Y	⭐️ 5 (21)
Remodeled Home \| Fenced Yard \| Outdoor Fireplace	$95,775	$330	77%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Mid-century Home w/ Puget Sound Views	$103,318	$310	90%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (21)

Return Metrics

49.67% 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)	$4,147	$8,294	$12,442	$16,589	$20,737	$41,474	$124,424
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	$4,147	$8,294	$12,442	$16,589	$20,737	$41,474	$124,424

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.67%

Payback Period Days

735

Return on Investment

49.67%

1827 SW Orchard St Seattle, Washington, 98106

3 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$5,217

Zestimate

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$51,664

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 69% occupancy.Projected nightly rate is $226/night at 67% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$57,545

Avg annual revenue

67%

Avg occupancy rate

$226

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

$15k

$55k

$95k

$140k

$4,147

Profit

Revenue

$51,664

Operating Expenses

$18,716

Operating Income

$32,947

Net Effective Rent

$28,800

Profit (Cash Flow)

$4,147

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

49.67%

Payback Period Days

735