BNBCalc.com Rental Arbitrage Analysis Report of 1900 1st Ave, Seattle, WA 98101, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

457.66% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

457.66%

Payback Period Days

79

Return on Investment

457.66%

Annual Revenue

$87,987

AirDNA projects $330/night at 73% occupancy ($87,987).

User selected values for this report: 73% occupancy rate, $330 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,903

Annual Expenses

$22,838

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,293

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$733

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

Property Manager Fee

$0

property-location

1900 1st Ave Seattle, Washington, 98101

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$87,987

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

457.66%

Payback Period Days

79