BNBCalc Short Term Rental Rental Arbitrage Analysis 215 10th Ave E, Seattle, WA 98102, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$70,543

Profit (Cash Flow)

$15,161

Cash on Cash Return

163.9%

Annual Revenue

$70,543

AirDNA projects $261/night at 74% occupancy ($70,543).

BNB Calc projects a 74% occupancy rate, $261 rate per night.

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

Return Metrics

163.88% 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)	$15,160	$30,321	$45,481	$60,642	$75,803	$151,606	$454,818
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	$15,160	$30,321	$45,481	$60,642	$75,803	$151,606	$454,818

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

163.88%

Payback Period Days

222

Return on Investment

163.88%

215 10th Ave E Seattle, Washington, 98102

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$70,543

Annual Revenue

Projected nightly rate is $261/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,161

Profit

Revenue

$70,543

Operating Expenses

$20,571

Operating Income

$49,973

Net Effective Rent

$34,812

Profit (Cash Flow)

$15,161

$9,251

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,001

Total

$9,251

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

163.88%

Payback Period Days

222