BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 4211 East McGilvra Street, Seattle, WA

2 bed • 2 bath • 4 guests • $1,555,000

BNB

Calc

Report by:

Payton Cummings

Owner & CEO at Stay Modern Properties

2069304119

payton@staymodernproperties.com

www.staymodernproperties.com

Owner income

$46,394

Per year

This Airbnb could earn an additional

$1,623

Per month vs a Long-Term Rental

Annual Revenue range

$49,272 - $85,298

Annual Revenue

$66,277

AirDNA projects $171/night at 77% occupancy ($48,091). Airbtics projects $185/night at 71% occupancy ($47,974). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $211 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,808$49,272$67,621$85,298
Occupancy61%75%86%93%
Nightly Rate$140$176$211$245

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Quiet, Charming 2 Bedroom Home in Madison Park

No image available

$90,416
$254
95%
22.51$150❌❌✅Y / Y⭐️ 5 (119)
Charming, Private 2 Bed Montlake Suite w/ Parking

No image available

$29,962
$82
98%
212$50❌❌❌Y / Y⭐️ 5 (879)
Cheerful 2-bedroom home in charming Montlake!

No image available

$47,740
$189
68%
21.53$100❌❌❌Y / Y⭐️ 5 (90)
Seattle Oasis: Arboretum, UW, Cap. Hill

No image available

$27,119
$117
61%
212$90❌❌❌Y / Y⭐️ 5 (244)
Views at Emerald City Escape-UW/Cap Hill/Mad Pk

No image available

$55,960
$181
83%
212$120❌❌❌Y / Y⭐️ 5 (93)
Open Layout w/ Patio! Cozy 2BR by the UW Arboretum

No image available

$56,668
$176
85%
212$150❌❌❌Y / Y⭐️ 5 (73)
Oasis in the Heart of Seattle! Comfort, Location!

No image available

$57,267
$244
62%
212$123❌❌❌Y / Y⭐️ 5 (124)
Explore Capitol Hill from a Roomy Apartment

No image available

$40,860
$126
86%
212$80❌❌❌Y / Y⭐️ 5 (560)
Modern townhome in great location

No image available

$28,986
$142
50%
21.53$150❌❌❌Y / Y⭐️ 5 (304)
Capitol Hill Home (City Meets Neighborhood)

No image available

$43,390
$193
61%
212$50❌❌❌Y / Y⭐️ 4.8 (181)
Capitol Hill 2 Bedroom #1 w/ Parking Spot

No image available

$43,166
$147
78%
212$150❌❌❌Y / Y⭐️ 5 (198)
Capitol Hill 2 Bedroom Suite

No image available

$31,038
$118
71%
212$125❌❌❌Y / Y⭐️ 4.5 (318)
University Garden Suite

No image available

$40,787
$181
60%
214$185❌❌❌Y / Y⭐️ 5 (73)
Bright Montlake Apt. • UW Arboretum • View • A/C

No image available

$47,803
$146
88%
223$130❌❌❌Y / Y⭐️ 5 (58)
Montlake-U.W. 2 bed, bath suite. Cafes and parks.

No image available

$19,586
$136
38%
21.52$70❌✅❌Y / Y⭐️ 5 (170)
Peaceful and Relaxing Apartment with a Scenic Roof Deck

No image available

$44,812
$148
82%
223$120❌❌❌Y / Y⭐️ 5 (184)
Newly remodeled guest suite

No image available

$42,781
$134
86%
212$60❌❌❌Y / Y⭐️ 5 (50)
Capitol Hill Retreat

No image available

$62,534
$228
73%
212$110❌❌❌Y / Y⭐️ 4.8 (26)
Cozy contemporary 2BR w/office and Entertainment

No image available

$54,331
$188
77%
223$140❌❌❌Y / Y⭐️ 0 (1)
The Comforts of Home in Capitol Hill

No image available

$57,757
$196
77%
222$175❌❌✅Y / Y⭐️ 5 (43)
Beautiful Two-Bedroom Townhouse in Madison Valley

No image available

$70,732
$200
95%
21.530$110❌❌❌Y / Y⭐️ 5 (61)
Seattle Vacation Home: Impeccably finished 2 bedroom/2 bathrooms with parking

No image available

$39,397
$214
49%
2230$120❌❌❌Y / Y⭐️ 5 (160)
Modern 2BR Oasis: WFH, Central with Parking

No image available

$52,080
$158
86%
21.52$130❌❌✅Y / Y⭐️ 5 (66)
Centrally located suite with separate entrance

No image available

$31,377
$134
63%
212$80❌❌✅N / Y⭐️ 4.5 (115)
Quaint Madison Valley • Fenced Yard • Arboretum

No image available

$52,336
$149
93%
213$180❌❌✅Y / Y⭐️ 5 (23)
Craftsman 2BR Apt steps from 3 top Seattle parks

No image available

$66,094
$211
85%
212$150❌❌❌Y / Y⭐️ 5 (54)
Cheerful Madison Park Bungalow

No image available

$71,338
$311
61%
211$85❌❌✅Y / N⭐️ 3.9 (11)
Seattle Secret Oasis

No image available

$58,305
$236
65%
211$60❌✅✅Y / Y⭐️ 4.8 (62)
Bright and Colorful Seattle Jungalow

No image available

$33,975
$149
59%
211$60❌❌✅Y / Y⭐️ 4.8 (247)
Madison Valley New Built 2B-2,5B Luxe Retreat

No image available

$79,455
$243
87%
22.52$115❌❌❌Y / Y⭐️ 5 (41)
Historic Seattle Charmer! Mini Madison Park Manor

No image available

$125,685
$505
68%
212$0❌❌❌Y / Y⭐️ 5 (60)
SummerHouse Guest Suite | Central| Yard| workspace

No image available

$71,856
$304
63%
2120$110❌❌❌Y / Y⭐️ 4.8 (27)
Madison Valley 2 Bedroom House

No image available

$48,678
$133
100%
214$0❌❌❌Y / Y⭐️ 5 (73)
Madison Park 2-bedroom townhouse, patios, parking

No image available

$44,101
$241
50%
21.530$300❌❌✅Y / N⭐️ 0 (1)
Stylish, Modern Montlake Guest Suite

No image available

$48,865
$169
79%
2130$125❌❌❌Y / Y⭐️ 5 (38)
Seattle Vacation Home: The Chalet - Modern 2 bed craftsman, great location

No image available

$26,604
$173
41%
2230$120❌❌❌Y / Y⭐️ 4.7 (106)
Elegant Madison Park Townhome

No image available

$19,969
$176
31%
22.530$125❌❌❌Y / Y⭐️ 5 (26)
Seattle Vacation Home: Thomas Lodge "New York" - Bright & Comfy 2 Bed/2 Bath

No image available

$35,466
$190
51%
2230$120❌❌❌Y / Y⭐️ 5 (45)
Garden Apartment in Madison Valley

No image available

$35,059
$107
88%
213$25❌❌❌Y / Y⭐️ 4.5 (359)
Seattle Vacation Home: Dawg Pound 2 bedroom

No image available

$30,466
$96
80%
221$120❌❌❌N / N⭐️ 4.7 (11)

property-location

4211 E McGilvra St Seattle, Washington, 98112

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Payton

Owner & CEO at Stay Modern Properties

Seattle

Guide

Zoning

Market

Guide


Laws


Market Data

$66,277

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 77% occupancy.Projected nightly rate is $185/night at 71% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$49,120

Avg annual revenue

71%

Avg occupancy rate

$185

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

$20k

$55k

$90k

$125k

Sign up to see the data on 40 all comparables

$13,255

Profit

Revenue

$66,277

Cleaning

$8,428

Cohost commission

$13,255

Owner payout

$46,394

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,842 sqft

Year built:

2025

Size:

1,697 sqft

Type:

TOWNHOUSE

Parking:

1

Heating:

Ductless HP-Mini Split, Wall Furnace

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: TOWNHOUSE
  • Stories: -
  • Lot size: 1,842 sqft
  • Building area: 1,697 sqft
  • Garage: Yes
  • Heating: Ductless hp-mini split, wall furnace
  • Pool: No
  • Fireplaces: 0
  • Basement: No
  • Cooling: Ductless HP-Mini Split
  • View: City, Lake, Mountain(s), See Remarks, Territorial
  • Parking: Individual Garage
  • Amenities: Dishwasher(s), Dryer(s), Disposal, Microwave(s), Refrigerator(s), Stove(s)/Range(s), Washer(s), Garbage Disposal
  • Price per square foot: $916

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 4211TAXID
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $828,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $1,555,000


Schools

  • Middle School: Edmonds S. Meany Middle School with 5/10 star rating
  • High School: Garfield High School with 8/10 star rating