BNBCalc Short Term Rental Rental Arbitrage Analysis 2334 Elliott Ave

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$58,293

Profit (Cash Flow)

$16,995

Cash on Cash Return

390.7%

Annual Revenue

$58,293

AirDNA projects $199/night at 76% occupancy ($55,239). Airbtics projects $228/night at 70% occupancy ($58,292). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 70% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,831	$63,117	$68,652	$86,202
Occupancy	61%	69%	72%	88%
Nightly Rate	$212	$239	$248	$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright 1 Bedroom Penthouse in the Heart of Seattle	$83,551	$300	73%	1	2	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (63)
City★Water View Oasis + Pool & Gym in ♥ of Seattle	$76,626	$205	88%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (109)
Bright & Green Suite • Walk to Pike Pl • Free Prk	$70,105	$193	94%	1	1	1	$95	✅	✅	❌	Y / Y	⭐️ 5 (323)
Gorgeous Condo in the Heart of Seattle!	$48,447	$239	53%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.9 (93)
Spacious Studio \| Near Pike & 360 Waterview	$33,701	$128	70%	1	2	4	$50	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Stylish Home in the Heart of Seattle!	$62,510	$235	69%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (89)
Charming 1 Bedroom Home in the Heart of Seattle!	$67,617	$249	71%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (87)
Chic Condo with Peek-a-boo Space Needle Views!	$51,684	$240	56%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (65)
Stylish Condo in the Heart of Seattle!	$62,488	$248	66%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (79)
Chic Condo in the Heart of Seattle!	$57,138	$248	60%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.9 (131)

Return Metrics

390.68% 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)	$16,994	$33,989	$50,984	$67,979	$84,974	$169,948	$509,845
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	$16,994	$33,989	$50,984	$67,979	$84,974	$169,948	$509,845

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

390.68%

Payback Period Days

Return on Investment

390.68%

2334 Elliott Ave Seattle, Washington, 98121-1778

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$27,435

Zestimate

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$58,293

Annual Revenue

BNBCalc predicts this property will get $228 per night with 70% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$61,386

Avg annual revenue

70%

Avg occupancy rate

$228

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

$35k

$50k

$65k

$85k

$16,995

Profit

Revenue

$58,293

Operating Expenses

$19,578

Operating Income

$38,715

Net Effective Rent

$21,720

Profit (Cash Flow)

$16,995

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

390.68%

Payback Period Days