BNBCalc Short Term Rental Rental Arbitrage Analysis 2250 7th Avenue, Seattle, WA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$61,240

Profit (Cash Flow)

$5,279

Cash on Cash Return

80.0%

Annual Revenue

$61,240

AirDNA projects $317/night at 67% occupancy ($77,574). Airbtics projects $243/night at 69% occupancy ($61,240). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,982	$57,750	$74,026	$119,081
Occupancy	60%	67%	79%	85%
Nightly Rate	$193	$228	$248	$369

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2B2B Space Needle Airbnb+ Parking (small SUV only)	$51,851	$143	97%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (388)
Spacious 2 Bedroom in the Heart of Seattle!	$46,828	$193	63%	2	1	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (128)
Baby Friendly Loft w/ AC, Parking by Space Needle	$41,982	$135	77%	2	1.5	1	$157	❌	❌	❌	Y / Y	⭐️ 5 (142)
Stunning 2 Bedroom 2 Bath Home in Seattle!⁴	$53,786	$227	63%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (126)
Historic 2BR Apt in ❤️ of DT Seattle Free Parking+99 WalkScore	$55,577	$175	85%	2	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (192)
Dazzling 2BR Penthouse in Belltown!+Pool & Parking	$57,031	$204	74%	2	1.5	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (156)
Charming Condo, 99 Walk Score, Free Park, Pool/Spa	$66,003	$187	94%	2	1	1	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (93)
Condo near the Space Needle	$29,919	$131	59%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (79)
Space Needle Downtown Modern Top Story Penthouse	$73,390	$246	74%	2	2	1	$214	❌	✅	✅	Y / Y	⭐️ 5 (41)
Level- Two Bedroom Sky Suite	$87,042	$506	47%	2	2	3	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (6)
Lovely 2 Bed/Bath Penthouse w/ Space Needle View	$66,111	$226	79%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (156)
Top Floor Penthouse on 2 floors-Private Deck	$45,896	$220	57%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (410)
Boho-Chic Retreat near Space Needle	$52,748	$154	93%	2	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (238)
Seattle Condo w/ Parking, Near Space Needle!	$44,245	$179	64%	2	1.5	2	$191	❌	❌	❌	N / Y	⭐️ 5 (17)
Immaculate Modern 2BR Condo with Pool & Parking!	$58,563	$189	82%	2	1	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (60)
2BR VIEW! 98% Walk Score-FREE pkg-hot tub-pool	$79,832	$245	88%	2	1	2	$115	✅	✅	❌	Y / Y	⭐️ 5 (302)
Luxurious 2BR Penthouse with Water View Seattle!	$75,515	$235	85%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (54)
Level Seattle - Executive Two Bedroom & Office	$83,668	$381	60%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (13)
Brilliant 2 Bedroom Home in the Heart of Seattle!	$49,258	$194	67%	2	1	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (61)
Exquisite 2 Bedroom Home in Downtown Seattle!	$52,030	$204	67%	2	1	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (148)
Level Seattle - Executive Two Bedroom Suite	$66,714	$372	49%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (32)
Luxurious 2BR Penthouse in the Heart of Seattle!	$72,864	$231	84%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (147)
Lovely 2BR condo w/ pool in the heart of Seattle!	$63,356	$228	74%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (103)
Level Seattle - Two Bedroom Suite	$55,558	$330	46%	2	1	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (141)
Spacious 2 Bedroom Condo with Pool & Free Parking!	$57,173	$229	66%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (66)
Elegant 2 Bedroom Home in the Heart of Seattle!	$55,637	$190	77%	2	1	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (142)
Corner Unit in the middle of it all - 99 Walkscore	$74,902	$244	82%	2	1	2	$128	✅	✅	✅	Y / Y	⭐️ 4.5 (215)
Fabulous Penthouse in Seattle!	$69,940	$232	80%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (68)
Spacious 2 Bedroom Home at the Heart of Seattle	$45,186	$193	61%	2	1	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (22)
Chic 2 Bedroom 2 Bath Home in Heart of Seattle!	$64,633	$231	75%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (121)
Penthouse Suite Downtown, Top Floor 4 Beds, 2Baths	$62,225	$248	64%	2	2	1	$214	❌	✅	✅	Y / Y	⭐️ 4.5 (43)
2BR Soundview Washington State Conv.Center 7th-fl	$42,707	$248	42%	2	2	2	$167	✅	✅	✅	Y / Y	⭐️ 4.4 (46)
Dazzling 2Bed 2Bath Condo in the Heart of Seattle!	$59,905	$227	69%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (27)
Emerald City Penthouse	$70,100	$276	68%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (41)
Penthouse 2BR2BA with Ocean View with in-unit W/D	$114,671	$472	65%	2	2	1	$218	✅	✅	✅	Y / Y	⭐️ 4.9 (117)
Beautiful 2BR, 2BA Condo with Pool & Free Parking	$51,076	$228	59%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (62)
Modern Downtown Top Floor Penthouse With Bay Views	$75,581	$250	75%	2	2	1	$214	❌	✅	✅	Y / Y	⭐️ 4.5 (125)
Level Seattle - Deluxe Two Bedroom Suite	$40,516	$369	30%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (104)
Downtown 2BR Bayview Washington State Conv.Center	$76,859	$353	55%	2	3	2	$167	✅	✅	❌	Y / Y	⭐️ 4.5 (116)
The Seafarer: A Curated Seattle Experience	$55,075	$228	66%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)

Return Metrics

79.98% 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)	$5,279	$10,558	$15,837	$21,116	$26,396	$52,792	$158,376
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	$5,279	$10,558	$15,837	$21,116	$26,396	$52,792	$158,376

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

79.98%

Payback Period Days

456

Return on Investment

79.98%

2250 7th Ave Seattle, Washington, 98121

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$61,240

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $317/night at 67% occupancy.Projected nightly rate is $243/night at 69% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$61,148

Avg annual revenue

69%

Avg occupancy rate

$243

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

$30k

$55k

$85k

$115k

$5,279

Profit

Revenue

$61,240

Operating Expenses

$19,961

Operating Income

$41,279

Net Effective Rent

$36,000

Profit (Cash Flow)

$5,279

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

79.98%

Payback Period Days

456