BNBCalc Short Term Rental Rental Arbitrage Analysis 888 Western Ave, Seattle, WA 98104, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$55,751

Profit (Cash Flow)

$8,735

Cash on Cash Return

130.1%

Annual Revenue

$55,751

AirDNA projects $212/night at 72% occupancy ($55,750).

BNB Calc projects a 72% occupancy rate, $212 rate per night.

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

Return Metrics

130.1% 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)	$8,735	$17,470	$26,205	$34,940	$43,676	$87,352	$262,057
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	$8,735	$17,470	$26,205	$34,940	$43,676	$87,352	$262,057

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.1%

Payback Period Days

280

Return on Investment

130.1%

888 Western Ave Seattle, Washington, 98104-1466

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$55,751

Annual Revenue

Projected nightly rate is $212/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,735

Profit

Revenue

$55,751

Operating Expenses

$18,648

Operating Income

$37,103

Net Effective Rent

$28,368

Profit (Cash Flow)

$8,735

$6,714

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,464

Total

$6,714

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.1%

Payback Period Days

280