BNBCalc Short Term Rental Rental Arbitrage Analysis 22500 Se 56th St

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$33,749

Profit (Cash Flow)

-$3,087

Cash on Cash Return

-71.0%

Annual Revenue

$33,749

AirDNA projects $142/night at 74% occupancy ($38,379). Airbtics projects $132/night at 70% occupancy ($33,748). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,239	$35,616	$45,500	$50,548
Occupancy	59%	71%	81%	84%
Nightly Rate	$117	$132	$147	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern ADU Apartment near Pine Lake!	$34,242	$151	56%	1	2	4	$148	✅	❌	❌	Y / Y	⭐️ 4.8 (97)
Private Cabin right on creek and 15 ft waterfall!	$38,741	$145	73%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (925)
Private Cottage right on creek & 15 ft waterfall!	$40,402	$133	83%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1387)
Paradise Loft	$29,681	$148	54%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Relax at the Gateway Getaway	$39,851	$185	53%	1	1	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (74)
Old town Issaquah bedroom bathroom keurig micro	$34,438	$108	84%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.9 (449)
Cozy studio with spectacular views of Mt Rainier.	$34,963	$132	69%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
Guest House Middle of Olde Town	$39,113	$120	86%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
• Cozy Wooded Streamside Retreat •	$31,434	$116	69%	1	1	3	$80	❌	❌	❌	N / Y	⭐️ 4.8 (172)
Adorable one-bedroom with indoor fireplace	$24,458	$86	75%	1	1	5	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (16)

Return Metrics

-70.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,086	-$6,173	-$9,260	-$12,347	-$15,433	-$30,867	-$92,602
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	-$3,086	-$6,173	-$9,260	-$12,347	-$15,433	-$30,867	-$92,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-70.96%

Payback Period Days

Return on Investment

-70.96%

22500 SE 56th St Issaquah, Washington, 98029

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$7,411

Zestimate

$33,749

Annual Revenue

BNBCalc predicts this property will get $132 per night with 70% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$34,732

Avg annual revenue

70%

Avg occupancy rate

$132

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

$25k

$30k

$35k

$40k

-$3,087

Profit

Revenue

$33,749

Operating Expenses

$16,387

Operating Income

$17,361

Net Effective Rent

$20,448

Profit (Cash Flow)

-$3,087

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-70.96%

Payback Period Days