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}

Percentiles	25%	50%	75%	90%
Revenue	$22,174	$28,211	$32,861	$38,580
Occupancy	62%	83%	91%	95%
Nightly Rate	$85	$99	$101	$102

Seasonality (Profit by Month)

Return Metrics

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

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

8201 244th St SW Edmonds, Washington, 98020

1 bed • 1 bath • 3 guests

Monthly Rent

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).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

-$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

Cash on Cash Return

NaN%

Payback Period Days

NaN