BNBCalc Short Term Rental Rental Arbitrage Analysis 9999 Ne Beach Crest Dr, Bainbridge Island, WA, 98110

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

Annie Gatward

+17068143734

roamluxuryproperties@gmail.com

Annual Revenue

$114,771

Profit (Cash Flow)

$18,250

Cash on Cash Return

212.2%

Annual Revenue

$114,771

AirDNA projects $469/night at 67% occupancy ($114,770). Airbtics projects $270/night at 70% occupancy ($69,031). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $469 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,238	$66,268	$92,536	$135,918
Occupancy	63%	73%	80%	88%
Nightly Rate	$204	$240	$306	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BainbridgeIsland \| View \| Family & Dog friendly	$136,725	$441	83%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (78)
Beachcrest House at Manitou Beach	$49,027	$208	64%	3	1	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (83)
Rolling Bay Villa	$69,681	$258	70%	3	4	1	$282	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Modern townhouse atop the Magnolia hills	$70,534	$219	87%	3	4	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (159)
Modern work-friendly Ballard home w/ rooftop deck	$63,729	$222	75%	3	3	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (103)
Lovely Magnolia Home	$97,792	$289	92%	3	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (109)
Stylish Magnolia Home with Backyard and Nearby Bus	$32,301	$104	80%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (699)
Roundhouse in the Fairytale Grand Forest	$55,148	$280	52%	3	1	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (72)
Waterfront w/ Dock Near Fay Bainbridge Park	$79,019	$222	95%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (104)
The Townhouse Suite at Pleasant Beach Village	$179,278	$803	61%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Home: Calm and great	$109,722	$401	73%	3	3	1	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
BEST BREATHTAKING WATERVIEW!!	$144,510	$532	74%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (61)
Burke Bay A-Frame Retreat w/Cedar Hot Tub	$90,820	$262	92%	3	3	1	$140	❌	✅	❌	Y / Y	⭐️ 5 (100)
Modern 3BR in the Heart of Ballard \| Private Patio	$68,792	$218	84%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Cozy Industrial Home in Ballard, Walk Score 95!	$67,195	$262	69%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern Home Near Ballard Locks w/Patio & Parking!	$59,863	$217	73%	3	3	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (44)
Designer Ballard 3B3B Rooftop & 240v EV Charging	$48,473	$189	65%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (147)
City Escape near the Beach	$36,390	$138	67%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (327)
Modern 3B3B Ballard Home w/Rooftop & Parking	$51,752	$181	74%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (53)
1904 Queen Anne Style Home	$53,003	$205	70%	3	3	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Alki Beach Home w/ Views, Wine, & Rooftop Firepit	$59,846	$272	58%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (95)
Pet-Friendly Poulsbo Abode w/ Mountain Views!	$35,193	$153	61%	3	3	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (48)
Murden Cove Waterfront Retreat: 3BR Oasis & Kayaks	$72,189	$266	71%	3	2	1	$465	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Renovated 3 BR Retreat \| AC \| 10 mins to DT	$61,514	$208	77%	3	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (86)
LUXURY ALKI BEACH TOWNHOME w/ ROOFTOP & GREAT VIEW	$75,528	$244	78%	3	3	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (169)
Magnolia Cozy 3bd retreat, perfect for family!	$58,102	$191	80%	3	3	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (120)
Enchanting Bavarian Cabin Retreat, Pet-Friendly	$118,083	$369	85%	3	3	2	$210	❌	✅	✅	Y / Y	⭐️ 5 (42)
3b3b Beautiful House/1 min to Discovery Park	$113,383	$324	88%	3	3	30	$300	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charming Retro Modern Steps from the Beach	$39,126	$159	65%	3	1	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (30)
Luxe 3B Home \|Parking \|Roof Oasis\| City View-107	$71,576	$237	78%	3	3	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (40)
Classic Admiral District Townhome in West Seattle	$63,846	$201	85%	3	4	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (59)
Seafarer Cottage - Bay Views in Downtown Poulsbo	$49,173	$170	75%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (212)
Downtown Bainbridge Condo	$62,202	$316	46%	3	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Treehouse	$93,455	$372	65%	3	1	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (10)
1 Block from the Beach!	$37,606	$275	36%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Elegant 3BR Dog Friendly \| Patio \| Pool Table	$25,287	$103	43%	3	3	2	$239	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Hooked on a Feeling \| Luxury Bainbridge Waterfront	$143,452	$430	90%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (60)
Blocks from Alki Beach (AC, Hot Tub, Baby Ready)	$74,076	$350	57%	3	3	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (80)
Playful Ballard Getaway: The Shuffleboard House	$67,933	$303	58%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (52)
Original 3BR \| Dog Friendly \| Amazing Bay Views	$39,617	$223	37%	3	1	2	$218	❌	❌	✅	Y / Y	⭐️ 4.8 (60)

Return Metrics

212.21% 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)	$18,250	$36,500	$54,751	$73,001	$91,252	$182,504	$547,513
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	$18,250	$36,500	$54,751	$73,001	$91,252	$182,504	$547,513

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

212.21%

Payback Period Days

172

Return on Investment

212.21%

9999 NE Beach Crest Dr Bainbridge Island, Washington, 98110

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Annie

$5,217

Zestimate

$114,771

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $469/night at 67% occupancy.Projected nightly rate is $270/night at 70% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$73,123

Avg annual revenue

70%

Avg occupancy rate

$270

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$75k

$125k

$180k

$18,250

Profit

Revenue

$114,771

Operating Expenses

$26,920

Operating Income

$87,850

Net Effective Rent

$69,600

Profit (Cash Flow)

$18,250

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

212.21%

Payback Period Days

172