BNBCalc Short Term Rental Rental Arbitrage Analysis 4190 S Lakeshore Rd

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Report by:

Joey Silva

joeysilva07@gmail.com

Annual Revenue

$46,810

Profit (Cash Flow)

-$25,276

Cash on Cash Return

-285.6%

Annual Revenue

$46,810

AirDNA projects $300/night at 60% occupancy ($65,743). Airbtics projects $267/night at 48% occupancy ($46,809). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 48% occupancy rate, $267 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,936	$43,098	$60,451	$93,082
Occupancy	34%	48%	54%	64%
Nightly Rate	$186	$237	$296	$384

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waterfront Home on Lake Chelan, Pet Friendly!	$61,056	$216	64%	3	2	2	$383	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
3BR retreat with lake views, pool, hot tub, & deck	$19,762	$157	34%	3	2	3	$206	✅	✅	❌	Y / Y	⭐️ 4.7 (55)
Stunning views, Luxury on Lake Chelan - Pool, Spas	$32,375	$178	47%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.9 (136)
Incredible Views of Lake Chelan-Pool, Outdoor Spas	$36,499	$183	51%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (146)
Penthouse-Stunning Views-Pool, Hot Tub	$39,663	$184	56%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (226)
Paradise on the Point	$134,644	$349	97%	3	4	3	$350	❌	✅	❌	Y / Y	⭐️ 4.5 (5)
Spacious 3BR Lakeview \| Hot Tub \| Deck	$24,994	$300	22%	3	2	2	$206	❌	✅	❌	Y / Y	⭐️ 4.4 (61)
Lake Chelan Condo w/ Resort Pool & Hot Tub!	$34,394	$166	54%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (18)
Modern 3BR Lakeview \| Pool \| Dock \| Fireplace	$21,158	$137	40%	3	4	3	$107	✅	❌	❌	Y / Y	⭐️ 4.9 (33)
Luxury Condo / Incredible Views Pool / Spas	$38,488	$201	50%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (101)
Stunning Poolside Condo - Wineries - Lake - Marina	$53,090	$266	53%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.9 (78)
Spacious 3BR Lakeview \| Deck \| Garage Parking	$33,223	$226	38%	3	2	2	$137	❌	❌	❌	Y / Y	⭐️ 4.4 (113)
The Silva House	$125,384	$513	64%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (9)
Top Floor - Incredible Views, Pool, Walk to Town	$37,999	$187	53%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.9 (158)
3BR Lakeview \| Hot Tub \| Deck \| W/D	$11,619	$129	23%	3	2	2	$137	❌	✅	❌	Y / Y	⭐️ 4.7 (100)
Breathtaking views, walk downtown-Manson Bay	$39,382	$191	54%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (97)
Gorgeous Home w/ Private Pool, Hottub, Boat Slip	$153,769	$1,116	37%	3	5	3	$275	✅	✅	❌	Y / Y	⭐️ 4.9 (50)
Immaculate condo-pool+private deck-Lake Chelan	$50,177	$242	54%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (107)
Epic Views of Lake Chelan, Modern Condo, Pool, Spa	$30,626	$188	43%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
3BR Lakeview \| WoodStove \| Deck \| W/D	$28,843	$262	29%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.4 (105)
Waterfront Wapato Point Townhome w/ Resort Access	$52,557	$328	42%	3	3	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (49)
Downtown Gem- Lake House w/Hot Tub	$47,306	$172	73%	3	2	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (43)
Beachy townhouse at Wapato Ridge	$41,753	$248	46%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (77)
Renovated 3BR Mountainview \| Pool \| Hot Tub	$14,139	$188	20%	3	1	3	$206	✅	✅	❌	Y / Y	⭐️ 4.5 (13)
Walk to Downtown 3BR Lakeview \| Hot Tub \| Deck	$17,631	$139	33%	3	2	2	$137	❌	✅	❌	Y / Y	⭐️ 4.7 (101)
Breezy Lake Chelan Condo w/ Pool & Hot Tub Access!	$86,772	$381	62%	3	2	3	$202	✅	✅	❌	Y / Y	⭐️ 4.9 (22)
Near Lake Chelan\|Seasonal Private Heated Pool	$45,157	$199	60%	3	2	1	$230	✅	✅	❌	Y / Y	⭐️ 5 (9)
The Boho Beach House*1/2 mile from Downtown Manson	$45,916	$244	48%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cozy log cabin with hot tub!	$60,827	$300	55%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (6)
Downtown Manson Home with Private Pool	$46,931	$233	53%	3	1	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Amazing Lake Chelan View Retreat - Outdoor Sauna!	$43,264	$222	50%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Lake Chelan Condo w/ Resort Pool & Hot Tub!	$54,381	$414	35%	3	2	3	$253	✅	✅	❌	N / Y	⭐️ 4.9 (26)
Spacious 3BR Lakeview \| Balcony \| Pool	$28,983	$254	29%	3	2	3	$206	✅	✅	❌	Y / Y	⭐️ 4.2 (23)
Alluring Manson Lakeside Condo w/ Shared Pool!	$75,919	$412	49%	3	2	3	$202	✅	✅	❌	Y / Y	⭐️ 4.9 (18)
3BR Lakeview \| WoodStove \| Deck \| W/D	$36,386	$294	28%	3	2	2	$184	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Heavenly Halmalka on Lake Chelan	$109,554	$295	94%	3	2	3	$350	✅	✅	❌	Y / N	⭐️ 4 (8)
Marina's Edge Condo Walk to Restaurants, Wineries	$36,494	$175	48%	3	2	1	$386	✅	✅	❌	Y / Y	⭐️ 4 (2)
3BR Lakeview \| Pool \| Dock \| Deck	$31,482	$253	34%	3	2	3	$190	✅	❌	❌	Y / Y	⭐️ 4.1 (30)
Costa Lake House	$86,417	$248	91%	3	2	2	$280	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Lovely 3BR Lakeview \| Deck \| Ping Pong \| W/D	$28,137	$300	25%	3	3	2	$129	❌	❌	❌	Y / Y	⭐️ 4.4 (85)

Return Metrics

-285.59% 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)	-$25,275	-$50,551	-$75,826	-$101,102	-$126,377	-$252,755	-$758,267
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	-$25,275	-$50,551	-$75,826	-$101,102	-$126,377	-$252,755	-$758,267

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-285.59%

Payback Period Days

Return on Investment

-285.59%

4190 S Lakeshore Rd Chelan, Washington, 98816-9345

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,673

Zestimate

$46,810

Annual Revenue

BNBCalc predicts this property will get $267 per night with 48% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$49,928

Avg annual revenue

48%

Avg occupancy rate

$267

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

$55k

$105k

$155k

-$25,276

Profit

Revenue

$46,810

Operating Expenses

$18,085

Operating Income

$28,724

Net Effective Rent

$54,000

Profit (Cash Flow)

-$25,276

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-285.59%

Payback Period Days