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 Rental Arbitrage Analysis 7523 44th Ave S

6 bed β€’ 1 bath β€’ 18 guests β€’ $0

BNB

Calc

Annual Revenue

$64,955

Profit (Cash Flow)

-$5,205

Cash on Cash Return

-36.3%

Annual Revenue

$64,955

AirDNA projects $228/night at 78% occupancy ($64,954).

BNB Calc projects a 78% occupancy rate, $228 rate per night.

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


Return Metrics

-36.27% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,205-$10,410-$15,615-$20,820-$26,025-$52,051-$156,154
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-$5,205-$10,410-$15,615-$20,820-$26,025-$52,051-$156,154

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-36.27%

Payback Period Days

0

Return on Investment

-36.27%

property-location

7523 44th Ave S Seattle, Washington, 98118-3903

6 bed β€’ 1 bath β€’ 18 guests

Agent

Inquire about this property

Contact Agent

$4,143

Zestimate

Seattle

Guide

Zoning

Market

Guide


Laws


Market Data

$64,955

Annual Revenue


Projected nightly rate is $228/night at 78% occupancy.

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

$0

Avg annual revenue

0%

Avg occupancy rate

$0

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 0 all comparables

-$5,205

Profit

Revenue

$64,955

Operating Expenses

$20,444

Operating Income

$44,511

Net Effective Rent

$49,716

Profit (Cash Flow)

-$5,205

$14,350

Cash Investment

Renos & Furnishing

$14,250

Setup Costs

$100

Total

$14,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-36.27%

Payback Period Days

0

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service