BNBCalc Short Term Rental Cohost Analysis 21 Columbine Ct

4 bed • 3.5 bath • 12 guests • $1,644,900

BNB

Calc

Report by:

Mike Baiocchi

President at Stay Roam

4252214117

mike@roamvrm.com

www.stayroam.com

Owner income

$79,780

Per year

This Airbnb could earn an additional

$8,771

Per month vs a Long-Term Rental

Annual Revenue range

$110,000 - $230,280

Annual Revenue

$132,967

AirDNA projects $809/night at 45% occupancy ($132,967). Airbtics projects $796/night at 43% occupancy ($125,015). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 45% occupancy rate, $809 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$68,316	$110,000	$199,180	$230,280
Occupancy	35%	42%	53%	61%
Nightly Rate	$513	$691	$1,000	$1,000

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Evergreen Estate Escape Available for long term	$126,982	$750	43%	3	3	2	$550	✅	✅	✅	Y / Y	⭐️ 4.8 (43)
10th HoleStunner! HotTub, Fireplace + WelcomeGift	$100,926	$583	44%	3	3	2	$260	❌	✅	✅	Y / Y	⭐️ 4.8 (20)
Suncadia Retreat Private Spa, Walkable, EV Charger	$72,086	$342	53%	3	3	2	$259	❌	✅	✅	Y / Y	⭐️ 4.8 (79)
Relax In Luxury! fantastic Discounts Centrally L	$72,191	$442	42%	3	4	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Luxury Suncadia Resort Retreat w/ Private Hot Tub!	$136,089	$828	42%	3	3	2	$361	❌	✅	❌	Y / Y	⭐️ 4.8 (56)
Suncadia Resort Townhome w/ Grill + Fireplace	$85,662	$565	40%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (19)
Suncadia's Finest 3 Br Home! Up To 33% Off! Hot Tu	$81,813	$488	44%	3	4	2	$260	❌	✅	❌	Y / Y	⭐️ 4.9 (26)
Suncadia 3 Bdrm Home with Spectacular Covered Pati	$142,140	$1,000	37%	3	3	1	$325	✅	✅	❌	Y / Y	⭐️ 0 (0)
Suncadia 3 Bedroom Golf Course Home with a Hot Tub	$150,850	$1,000	39%	3	4	1	$325	✅	✅	❌	Y / Y	⭐️ 0 (0)
New! Miners Camp Stunner! Heart Of Suncadia Resort	$80,164	$496	42%	3	3	2	$210	❌	✅	❌	Y / Y	⭐️ 4.7 (25)
The Elk House - EV Charger - Hot Tub	$139,624	$541	68%	3	3	2	$290	❌	✅	✅	Y / Y	⭐️ 5 (50)
Misty Mountain Escape at Suncadia	$40,531	$298	35%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Stylish Suncadia Home Hot Tub Walkable EV Charger	$50,616	$339	38%	3	3	3	$259	❌	✅	✅	Y / Y	⭐️ 4.8 (57)
Walk To The Winery! Big Views Of The Golf Course.	$119,976	$687	46%	3	4	2	$260	❌	✅	❌	Y / Y	⭐️ 5 (5)
One-of-Kind Prime Location+Views-4th Nt FREE	$309,573	$1,364	61%	3	3	1	$175	❌	✅	✅	Y / Y	⭐️ 4 (3)
Lost in Suncadia - Affordable Suncadia getaway.	$129,552	$607	57%	3	4	2	$325	❌	✅	✅	Y / Y	⭐️ 5 (25)
Suncadia 3 Bdrm Pet Friendly Home with Foosball, P	$129,930	$1,000	34%	3	1	1	$325	✅	❌	✅	Y / Y	⭐️ 5 (1)
The WDR - Dog Friendly & Walk to Downtown Roslyn	$57,504	$250	59%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (40)
Suncadia 3-Bedroom Home Fit for Any Gathering	$172,663	$1,000	45%	3	4	1	$325	✅	❌	❌	Y / Y	⭐️ 0 (0)
Stunning Cle Elum Retreat w/ Fire Pit & Hot Tub!	$175,479	$854	54%	3	4	2	$315	❌	✅	❌	Y / Y	⭐️ 5 (26)
Suncadia retreat w/ Hot Tub -walkable-Golf Getaway	$85,605	$631	35%	3	4	2	$325	❌	✅	❌	Y / Y	⭐️ 5 (9)
Walk to Swiftwater Winery! Summer in Suncadia!	$71,691	$353	53%	3	4	2	$289	❌	✅	✅	Y / Y	⭐️ 4.9 (12)
Book your 2022 Dates Today - 2 Bedroom 3053/3055	$76,138	$559	33%	3	2	1	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
Suncadia 3 Bedroom Pet Friendly Home with Remarkab	$215,959	$1,000	58%	3	4	1	$325	✅	✅	✅	Y / Y	⭐️ 0 (0)
Suncadia 3-Bedroom Home with Full Resort Access	$120,030	$937	35%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Suncadia 3 Bdrm Townhome Located in Resort Core	$121,178	$970	33%	3	3	1	$250	✅	❌	✅	Y / Y	⭐️ 0 (0)
Pine Haven - Suncadia Resort	$115,845	$519	59%	3	4	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (29)
Charla’s Place Charming 3 bedroom Roslyn home	$40,521	$257	34%	3	1	2	$350	❌	✅	✅	Y / Y	⭐️ 4.7 (16)
FUNcadia- 10am check in/5pm check out!	$235,051	$695	92%	3	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (5)
SunCadia Resort Home On the 18th	$82,326	$624	35%	3	4	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (1)
Suncadia 3-Bedroom Rustic Home Located in Resort C	$128,489	$1,000	34%	3	4	1	$325	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Cle Elum Cabin on Golf Course w/ Hot Tub!	$150,074	$1,176	34%	3	3	2	$464	✅	✅	✅	Y / Y	⭐️ 3.5 (3)
Swiftwater Sanctuary - Private, Hot Tub, Game Room	$79,714	$484	45%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Stunning Suncadia Mt Home \| golf, wine, game room	$107,982	$650	45%	3	3	2	$270	❌	✅	❌	Y / Y	⭐️ 5 (12)
Suncadia 3 Bdrm Pet Friendly Home with Hot Tub	$177,578	$1,000	47%	3	4	1	$325	✅	✅	✅	Y / Y	⭐️ 0 (0)
Suncadia 3 Bedroom Home with Golf Course Views	$234,240	$1,000	64%	3	4	1	$325	✅	✅	❌	Y / Y	⭐️ 0 (0)
Family-Friendly Suncadia Townhome w/ Hot Tub	$268,869	$1,888	37%	3	3	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (107)
Suncadia 3 Bedroom Home with Hot Tub, Game Room, X	$307,882	$1,000	83%	3	4	1	$325	✅	✅	❌	Y / Y	⭐️ 5 (1)

21 Columbine Ct Cle Elum, Washington, 98922-3035

4 bed • 3.5 bath • 12 guests

Inquire about this property

Contact Mike

President at Stay Roam

$132,967

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $809/night at 45% occupancy.Projected nightly rate is $796/night at 43% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$129,120

Avg annual revenue

45%

Avg occupancy rate

$754

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

$40k

$130k

$215k

$310k

$39,890

Profit

Revenue

$132,967

Cleaning

$15,097

Cohost commission

$39,890

Owner payout

$79,780

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

15,246 sqft

Year built:

2023

Size:

2,302 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
201 Ocean Spray Ct	4	4	3,124	-	16,553	2007	$0	665
61 Elk Sedge Ct	3	2	2,385	-	12,197	2006	$1,454,216	132
1040 Pinegrass Loop	5	5	2,885	-	40,075	2016	$3,284,600	140
1010 Pinegrass Loop	-	-	0	-	57,499	-	$0	-
1230 Larkspur Loop	3	3	2,378	-	14,810	2005	$0	189
200 Wood Rose Ct	3	4	2,438	-	15,682	2023	$1,450,000	61
490 Equinox Dr	3	3	3,261	-	15,682	2005	$0	-
1890 Larkspur Loop	3	4	2,614	-	21,344	2022	$0	-
61 Rocking Chair Rd	3	3	3,240	-	19,602	2019	$0	-
121 Elk Sedge Ct	4	3	2,432	-	13,504	2022	$1,725,000	28

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 15,246 sqft

Building area: 2,302 sqft

Garage: Yes

Heating: Yes

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: MPR

Land Use: Residential

Parcel Number: 19031

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $1,322,380

County Est. Land Value: $285,600

Assessed Land Value: $285,600

County Est. Structure Value: $1,036,780

Market Estimate: $1,871,032

Sale history

Date	Sale Price	% Financed	Buyer
06/24/21	$265,000	80%	Anthony Brian Davis, Jeanmarie Davis
08/29/05	$245,000	95%	Quinn Wirth, Quinn Carrie Wirth
09/08/04	$137,550	0%	Christopher W Wolf Sr.

Ownership

Name: Anthony Brian Davis

Owner Occupied: No

Owner Mailing Address: 1806 65th St Se, Auburn, Wa 98092

Years Owned: 37

Home Equity: -

Mortgage Balance Remaining: $1,216,351

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Cle Elum Roslyn Elementary School with 4/10 star rating
Middle School: Walter Strom Middle School with 6/10 star rating
High School: Cle Elum Roslyn High School with 7/10 star rating