515 Howe St Seattle, Washington
4 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$159,783
Annual Revenue
Median of 25 comps selected by Arshin, creator of this analysis.
- Avg Daily Rate
- $818
- Occupancy
- 54%
$35k
$95k
$160k
$230k
$227,918 | $149,316 | $784 | 79.6% | 4 | 8 | 35 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile | |
$206,652 | $137,740 | $1,751 | 32.3% | 4 | 13 | 41 | 9 | 3 | $475 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (120) | Profile | |
$194,596 | $132,724 | $956 | 55.7% | 4 | 12 | 29 | 7 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile | |
$193,521 | $129,480 | $847 | 62.6% | 4 | 9 | 46 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (27) | — | |
$187,274 | $105,159 | $752 | 68.2% | 4 | 8 | 19 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile |
Seasonality
Break-even
$13,482/mo
Avg profit / month
-$1,006/mo
Best profit month
Jul $12,311
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.97%
Cap Rate
6.3%