BNBCalc Short Term Rental Rental Arbitrage Analysis 30221 19th Ave S, Federal Way, WA, 98003

4 bed • 3.5 bath • 11 guests • $0

BNB

Calc

Annual Revenue

$105,738

Profit (Cash Flow)

$36,576

Cash on Cash Return

333.3%

Annual Revenue

$105,738

AirDNA projects $349/night at 50% occupancy ($63,735). Airbtics projects $304/night at 63% occupancy ($69,951). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $386 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,370	$60,523	$108,957	$151,433
Occupancy	54%	62%	75%	83%
Nightly Rate	$203	$257	$386	$484

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Peaceful Woodsy Blue Charmer	$45,386	$206	59%	4	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (69)
Luxe Federal Way Rental - Walk to the Water!	$58,207	$346	44%	4	3	3	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
The Cardiff-Cozy Stylish 4bd home near Seattle	$53,278	$145	90%	4	2.5	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (95)
Heart of city, close to beach, food, & mall!	$49,290	$164	77%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (180)
4BR Modern Home \| Newly Renovated \| Yard \| Firepit	$86,052	$352	64%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (45)
Renovated Large Home w/Big Yard on Private Street	$35,999	$118	79%	4	2	2	$119	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
House on 1 .5 acres land. Private, nice and quiet	$51,029	$183	75%	4	1	4	$65	❌	❌	✅	Y / Y	⭐️ 5 (17)
Gorgeous 4 Bed 2.5 Bath in the Pacific Northwest	$46,183	$205	55%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (95)
Executive English Tutor Close to the Airport	$57,257	$285	53%	4	3	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (12)
Incredible Puget Sound 4 Bedroom home w Hot Tub	$69,177	$291	56%	4	2.5	1	$300	❌	✅	✅	Y / Y	⭐️ 5 (36)
Relaxing Auburn Home	$65,577	$230	76%	4	3	1	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (55)
Nature’s Nest \| Treehouse Retreat at State Park	$54,801	$214	66%	4	2.5	3	$239	✅	❌	✅	Y / Y	⭐️ 5 (49)
The Admiral’s Estate at Downtown Des Moines Marina	$79,754	$317	65%	4	3	1	$310	❌	✅	✅	Y / Y	⭐️ 4.7 (86)
House in private neighborhood for 7	$41,214	$115	95%	4	2.5	1	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Eight is enough, 10 min to Downtown Tacoma	$47,274	$204	61%	4	2.5	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (256)
Best in Tacoma. Huge Beautiful House with Panoramic Views.	$56,235	$239	62%	4	2.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (231)
Cozy Home free wi-fi & Plenty of Parking	$45,039	$200	59%	4	2	7	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (107)
Modern Family Friendly Home w/ River Views	$97,563	$473	56%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
Beautiful Redondo Home w/Puget Sound+Mountain View	$81,885	$256	83%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (37)
Truly relaxing in an entire 5,400sf BeachView Home	$101,989	$820	33%	4	4.5	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (40)
Comfortable family home-15 mins from Airport	$56,302	$234	64%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (45)
Spacious Kent Home Near SeaTac Airport w/ Patio	$66,263	$258	63%	4	2.5	3	$310	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Luxury Escape: 4BR Lakehouse with Full Amenities	$91,636	$469	53%	4	3	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Waterview House	$63,305	$386	42%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (25)
Mid CentryModern Spacious Home Spectacular View!	$47,878	$265	48%	4	2.5	3	$240	❌	❌	✅	Y / Y	⭐️ 5 (28)
Cabin Style Home on Private Lake	$52,859	$197	69%	4	2	3	$185	❌	❌	✅	Y / Y	⭐️ 5 (167)
Newly Listed! Rare Modern Luxury in Milton	$91,065	$388	62%	4	3	3	$500	❌	❌	❌	Y / Y	⭐️ 5 (6)
Sunrise Retreat! Just south of Seattle:	$41,976	$167	66%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (111)
Sweet Home Quiet Beautiful Backyard with BBQ Grill	$62,669	$258	62%	4	3	2	$210	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Cozy home away from home	$75,587	$210	92%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Entire Kent/Renton Home with Two Master Suites	$79,523	$244	86%	4	3	2	$119	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Luxury Furnishings with Breathtaking Seaview Home	$79,934	$455	48%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Auburn's Cozy Haven	$48,730	$194	66%	4	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (11)
Stunning Tacoma Home Breathtaking Panoramic Views.	$85,428	$509	45%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (47)
Heated Floors, Jacuzzi Tub and More!	$68,502	$455	39%	4	4	2	$315	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Seaside Place at Dash Point	$52,982	$188	77%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Stylish Designer Home with Hot Tub & Garden Views	$185,223	$598	83%	4	4	2	$475	❌	✅	✅	Y / Y	⭐️ 4.8 (18)
Luana Beach House	$67,332	$550	33%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
South of Seattle home with great Puget Sound views	$70,492	$321	60%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Nice get away lake retreat vacation spot	$130,016	$482	72%	4	2.5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (4)

Return Metrics

333.26% 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)	$36,576	$73,152	$109,728	$146,304	$182,880	$365,761	$1,097,285
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	$36,576	$73,152	$109,728	$146,304	$182,880	$365,761	$1,097,285

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

333.26%

Payback Period Days

109

Return on Investment

333.26%

30221 19th Ave S Federal Way, Washington, 98003

4 bed • 3.5 bath • 11 guests

Monthly Rent

Inquire about this property

Contact Agent

Federal Way

Zoning

Laws

$105,738

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $349/night at 50% occupancy.Projected nightly rate is $304/night at 63% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$68,522

Avg annual revenue

63%

Avg occupancy rate

$304

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

$85k

$135k

$185k

$36,576

Profit

Revenue

$105,738

Operating Expenses

$25,746

Operating Income

$79,992

Net Effective Rent

$43,416

Profit (Cash Flow)

$36,576

$10,975

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$100

Total

$10,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

333.26%

Payback Period Days

109