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 8201 244th St SW, Edmonds, Washington 98020, United States

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$26,210

Profit (Cash Flow)

-$5,397

Cash on Cash Return

NaN%

Annual Revenue

$26,210

AirDNA projects $144/night at 75% occupancy ($39,446). Airbtics projects $92/night at 78% occupancy ($26,209). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 78% occupancy rate, $92 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,174$28,211$32,861$38,580
Occupancy62%83%91%95%
Nightly Rate$85$99$101$102

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,397-$10,794-$16,192-$21,589-$26,986-$53,973-$161,921
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-$5,397-$10,794-$16,192-$21,589-$26,986-$53,973-$161,921

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

8201 244th St SW Edmonds, Washington, 98020

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$1,594

Zestimate

$26,210

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $144/night at 75% occupancy ($39,446.35). Airbtics projects $92/night at 78% occupancy ($26,209).

Top 51% of comparables

Top 61% of comparables


Seasonality

Sign up to view the full seasonality chart

-$5,397

Profit

Revenue

$26,210

Operating Expenses

$14,807

Operating Income

$11,403

Net Effective Rent

$16,800

Profit (Cash Flow)

-$5,397

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN