BNBCalc Short Term Rental Rental Arbitrage Analysis 45831 SE Mount Si Rd, North Bend, WA, 98045

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$66,270

Profit (Cash Flow)

$13,099

Cash on Cash Return

206.3%

Annual Revenue

$66,270

AirDNA projects $236/night at 43% occupancy ($37,064). Airbtics projects $189/night at 70% occupancy ($48,321). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, $224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,000	$45,584	$70,066	$97,494
Occupancy	58%	74%	81%	93%
Nightly Rate	$135	$160	$224	$270

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful Mt Si Cottage with central AC & Fireplace	$40,887	$193	56%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (103)
A-Frame Cabin near Seattle on the River w/Hot Tub	$94,087	$369	68%	2	1.5	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (93)
North Bend Escapes Downtown Cottage and Suite - 2	$145,201	$378	95%	2	2	1	$270	❌	✅	✅	Y / Y	⭐️ 5 (33)
Cozy 2 Br Suite/Outlets/Mountain/Lake/Biking	$38,931	$134	73%	2	1	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious 2 Br Suite/MTN View/Modern PNW Getaway	$44,145	$137	80%	2	1	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (44)
Moon River Suites 3 - on River, Private Hot Tub, D	$46,050	$127	81%	2	1.5	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (461)
Moon River Suites 5 - on River, Private Hot Tub, D	$34,867	$120	66%	2	1.5	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (320)
Moon River Suites 1 - on River, Private Hot Tub	$48,137	$142	82%	2	1.5	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (450)
Moon River Suites 2 - on River, Private Hot Tub, D	$46,680	$127	83%	2	1.5	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (422)
Casa Cascadia - Heart of Downtown w/ Mt Si views	$47,475	$154	81%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (196)
North Bend Downtown Cottage - private hot tub Mt S	$49,932	$156	78%	2	1	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (439)
Villa Two Peaks Getaway - Spacious apartment	$31,509	$153	55%	2	1	1	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (127)
Moon River Suites 4 - on River, Private Hot Tub, D	$40,618	$126	75%	2	1.5	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (387)
Limited Time 15% Off /Unique/modern/Mt Si/Shopping	$32,699	$95	82%	2	1	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (42)
The Treehouse + Writer's Cabin	$95,773	$263	98%	2	1	1	$120	❌	✅	✅	N / Y	⭐️ 5 (84)
Apt No.4 at Rockwood Farm	$25,145	$178	37%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (72)
Charming Lakefront Log Cabin	$61,727	$340	47%	2	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (135)
The Willow Tree Bungalow ~ Backyard ~ Office - 118	$41,934	$173	62%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (25)
Private Home Amazing Views-Outdoor Tubs & Fire Pit	$60,096	$224	70%	2	2	1	$95	❌	✅	❌	Y / Y	⭐️ 5 (139)
Riveriastays North Zen Riverfront Cabin Hot Tub	$89,180	$262	93%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (63)
Lake access Cabin near trails & spring	$52,315	$248	54%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (96)
Newly Built Maple Valley Vacation Rental w/ Patio!	$45,845	$152	76%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (35)
Lakefront Cottage in S Cascade Foothills	$16,814	$90	48%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (210)
Lake View Retreat / Office getaway	$47,572	$186	69%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (223)
Black Rabbit Barn Family Staycation	$94,028	$460	54%	2	1	1	$135	✅	✅	✅	Y / Y	⭐️ 5 (133)
Tiger Mountain Getaway - Home in Maple Valley	$35,991	$121	78%	2	1	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (92)
Koi Story Cabin - Lakefront, near Bike Trail	$64,774	$216	80%	2	1	1	$56	❌	❌	❌	Y / Y	⭐️ 5 (182)
Cozy Enumclaw Home with 2 Bedrooms and Fireplace	$38,722	$120	83%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Rattlesnake Lake Rec Area Cabin	$56,318	$250	60%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
Cottage on a Historic Farm near Snoqualmie Falls	$37,764	$136	75%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (91)
Lakeside Retreat - Spacious Guest Suite	$42,660	$171	68%	2	1	3	$49	❌	❌	❌	N / Y	⭐️ 5 (39)
Mt Si’s Brachiosaurus	$30,443	$137	59%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
The Pacific Northwest Getaway	$83,007	$232	96%	2	1	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (76)
Ames Lake Rambler in the Forest with Lake Views	$36,844	$158	63%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (35)
The River House ~ Maple Valley	$67,593	$190	93%	2	1	2	$149	❌	✅	❌	Y / Y	⭐️ 5 (95)
Classic Mountain Cabin - 1 mile to summit ski	$26,473	$162	41%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (284)
Spa cabin one with nature	$70,219	$226	79%	2	2	1	$180	✅	✅	✅	Y / Y	⭐️ 5 (153)
King Spa Suite Hot TubFire Pit, Perfect Getaway!	$36,790	$203	45%	2	1	1	$110	❌	✅	✅	N / Y	⭐️ 5 (128)
Fully remodeled 2 bedrooms suite w/yard	$42,031	$145	75%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (52)
Entire Apartment with Private Yard & Parking Space	$23,537	$123	49%	2	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (72)

Return Metrics

206.28% 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)	$13,098	$26,197	$39,296	$52,395	$65,493	$130,987	$392,963
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	$13,098	$26,197	$39,296	$52,395	$65,493	$130,987	$392,963

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

206.28%

Payback Period Days

177

Return on Investment

206.28%

45831 SE Mount Si Rd North Bend, Washington, 98045

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$66,270

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $236/night at 43% occupancy ($37,064.96). Airbtics projects $189/night at 70% occupancy ($48,321).

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.

$51,620

Avg annual revenue

70%

Avg occupancy rate

$189

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

$15k

$60k

$100k

$145k

$13,099

Profit

Revenue

$66,270

Operating Expenses

$20,615

Operating Income

$45,655

Net Effective Rent

$32,556

Profit (Cash Flow)

$13,099

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

206.28%

Payback Period Days

177