BNBCalc Short Term Rental Rental Arbitrage Analysis 206 Almadon St, Enumclaw, WA 98022, USA

4 bed • 2.5 bath • 4 guests • $0

BNB

Calc

Report by:

cstezz@gmail.com

Annual Revenue

$64,235

Profit (Cash Flow)

$25,165

Cash on Cash Return

198.4%

Annual Revenue

$64,235

AirDNA projects $409/night at 43% occupancy ($64,235).

BNB Calc projects a 43% occupancy rate, $409 rate per night.

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

Return Metrics

198.38% 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)	$25,164	$50,329	$75,494	$100,659	$125,824	$251,648	$754,945
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	$25,164	$50,329	$75,494	$100,659	$125,824	$251,648	$754,945

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

198.38%

Payback Period Days

184

Return on Investment

198.38%

206 Almadon St Enumclaw, Washington, 98022-7402

4 bed • 2.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$64,235

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,165

Profit

Revenue

$64,235

Operating Expenses

$15,551

Operating Income

$48,685

Net Effective Rent

$23,520

Profit (Cash Flow)

$25,165

$12,685

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$2,060

Total

$12,685

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

198.38%

Payback Period Days

184