BNBCalc Short Term Rental Rental Arbitrage Analysis 2310 N Perrine Rd

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$27,627

Profit (Cash Flow)

-$1,812

Cash on Cash Return

-27.5%

Annual Revenue

$27,627

AirDNA projects $122/night at 62% occupancy ($27,627). Airbtics projects $112/night at 68% occupancy ($27,816). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,891	$26,013	$41,309	$56,369
Occupancy	56%	68%	82%	92%
Nightly Rate	$89	$100	$132	$161

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spokane Valley Cozy Cottage	$29,043	$98	77%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (411)
Modern and Stylish, KING bed, Wifi, FREE Parking!	$22,842	$105	54%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (117)
The Valley Getaway	$29,144	$90	82%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.9 (191)
The Valley Retreat	$30,077	$87	89%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (153)
Rusty Rose Bungalow Pets/King Bed	$31,935	$99	86%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (71)
WineDown - Relax with a view! Guest suite	$43,635	$192	59%	2	1	1	$75	❌	✅	❌	N / Y	⭐️ 5 (309)
Astounding Two Bedroom Fully Fenced Central Home.	$26,132	$111	61%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Peaceful Pines Retreat	$18,776	$105	48%	2	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (210)
On Sacred Grounds EV-Level 2 Charger; no clean fee	$21,557	$62	95%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1077)
Deb's darling little cottage	$25,864	$110	62%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (44)
The Shop on Cherry	$33,420	$183	47%	2	1	1	$45	❌	✅	❌	Y / Y	⭐️ 5 (82)
Spokane, Washington "NEW! Home lower level	$15,116	$68	57%	2	1	1	$40	❌	❌	✅	Y / N	⭐️ 4.5 (120)
Cozy Little Home On Spokane’s Beautiful South Hill	$27,120	$78	95%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (430)
Valley View - Getaway near town	$18,080	$84	54%	2	1	1	$50	❌	✅	❌	Y / Y	⭐️ 4.9 (84)
Private Spokane Getaway Near Riverfront Park & DT!	$20,485	$67	68%	2	1	2	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Kaia’s Cozy Hideaway/King Bed/493 Mbps WiFi	$28,211	$94	82%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (122)
Charming Pet-Friendly 2-Bedroom in the Valley	$30,729	$141	56%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
East Valley Beautiful 2BR Apt #4	$21,183	$87	63%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Charming Millwood Home	$32,661	$128	66%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (21)
Private Spokane Retreat Near Downtown & Riverfront	$32,981	$111	77%	2	1	2	$156	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
South Hill's "Be My Guest Suite" Lovely 2br/1ba	$32,635	$94	94%	2	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (56)
East Valley Beautiful 2 Bedroom Apartment #2	$17,026	$97	45%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
My little green house.	$22,036	$184	31%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Two Bedrooms Home Away from Home	$19,807	$90	54%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Spokane Valley-Two bedroom furnished apartment	$26,938	$80	92%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (160)
RIVERWAY RETREAT - Two bedroom house with parking	$46,645	$139	90%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (66)
2/2 Waterfront Getaway!	$50,568	$242	57%	2	2	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
Charming 2BR Valley Duplex	$47,071	$139	91%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (18)
Adorable Private Two Bedroom with Kitchen!	$22,277	$100	60%	2	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (25)
East Valley Beautiful 2 Bedroom Apartment #3	$28,550	$97	78%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
❤️‍🔥Family Space, Easy Access near Brown’s Park 🛹🏐🏀💦	$30,472	$101	80%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Modern 2BR in the River District	$40,141	$148	72%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (56)
2-Bedroom Apartment \| Modern Home \| Great Location	$35,455	$111	84%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (24)
Update 2 bedroom apartment • Great Valley Location	$33,580	$130	67%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (43)
Sunflower Valley	$30,346	$159	48%	2	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (28)
Bright & Cozy Basement Space	$25,802	$75	94%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Private Spokane Getaway Just Minutes to Downtown!	$20,960	$73	68%	2	1	2	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Idyllic Cottage-Pool, Outdoor Fire, Full Kitchen	$46,966	$149	76%	2	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (111)
✨Updated Upstairs Space 5 min to Browns Park🛹🏐🏀 💦	$29,037	$107	71%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (48)

Return Metrics

-27.46% 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)	-$1,812	-$3,624	-$5,437	-$7,249	-$9,062	-$18,124	-$54,373
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	-$1,812	-$3,624	-$5,437	-$7,249	-$9,062	-$18,124	-$54,373

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.46%

Payback Period Days

Return on Investment

-27.46%

2310 N Perrine Rd apt 214 Spokane Valley, Washington, 99206

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,154

Zestimate

Spokane Valley

Zoning

Laws

$27,627

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $122/night at 62% occupancy.Projected nightly rate is $112/night at 68% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$28,870

Avg annual revenue

68%

Avg occupancy rate

$112

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

$10k

$25k

$35k

$50k

-$1,812

Profit

Revenue

$27,627

Operating Expenses

$15,592

Operating Income

$12,036

Net Effective Rent

$13,848

Profit (Cash Flow)

-$1,812

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-27.46%

Payback Period Days