BNBCalc Short Term Rental Rental Arbitrage Analysis 10201 SE 6th St, Bellevue, WA, 98004

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$78,345

Profit (Cash Flow)

$23,520

Cash on Cash Return

179.5%

Annual Revenue

$78,345

AirDNA projects $286/night at 66% occupancy ($68,943). Airbtics projects $289/night at 66% occupancy ($69,666). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $286 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,623	$63,857	$96,203	$166,172
Occupancy	55%	68%	78%	88%
Nightly Rate	$218	$252	$331	$508

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming City Home w/ Pro WFH Setup & Fireplace	$45,604	$171	71%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (111)
DT Bellevue Hidden Gem With a View & AC	$79,960	$228	93%	3	2	28	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (91)
Cozy Downtown Bellevue 3-bedroom Townhouse	$53,930	$220	62%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
3B2.5B in Bellevue 2CarGarage EVoutlet Central AC	$176,079	$731	65%	3	3	7	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Spacious Newly Remodeled Executive Home - Unit 1	$63,418	$305	54%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (13)
Newly Remodeled Executive Home - Unit 4	$89,487	$413	58%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Cheerful first floor only with separated entry	$42,315	$162	68%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Cozy getaway in Medina	$92,283	$255	95%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
Big Comfy Home just 1 mile to Downtown Bellevue!	$71,318	$266	71%	3	2	4	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
The Idyllic cozy Place in Bellevue	$54,490	$219	67%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
3 Bed/2 Bath Cozy Guest suite in Factoria,Bellevue	$46,398	$166	75%	3	2	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (247)
East Mercer Way Furnished Family Home	$85,983	$294	78%	3	4	1	$400	❌	❌	✅	Y / Y	⭐️ 5 (3)
Prime Location Quiet house	$27,125	$149	47%	3	1	1	$119	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Bellevue Woodridge Cozy Place	$54,779	$219	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Prime Luxury Home~in Prime Bellevue- 4 bed.	$28,142	$173	44%	3	1	5	$70	❌	❌	❌	Y / Y	⭐️ 4.4 (34)
Cozy house in downtown Bellevue	$52,935	$279	50%	3	2	1	$260	❌	❌	✅	Y / Y	⭐️ 5 (22)
Cheerful 3 Bedrooms Townhouse w/ indoor fireplace	$77,735	$238	88%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
3 bd w/ Lake View - $0 Clean Fee	$101,601	$347	80%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Pool-side garden retreat, 15 min to city	$154,744	$508	83%	3	4	5	$200	✅	✅	❌	Y / Y	⭐️ 5 (2)
Cozy 3BR Eastgate Home \| Pet \| Close to Transit	$37,332	$124	75%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
House in the Heart of Bellevue	$49,036	$231	58%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
City vacation house / Waterfront vacation villa	$108,628	$560	53%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (2)
Three Bedroom Home w/ King Suite	$51,231	$193	70%	3	1	1	$200	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Private park in a cozy home next to I-90 huge yard	$93,872	$301	83%	3	2	4	$229	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Modern Bellevue Retreat	$79,108	$265	78%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (32)
Beautiful remodeled home with hot tub/waterfall	$101,270	$401	69%	3	3	30	$250	❌	✅	✅	Y / Y	⭐️ 5 (1)
Beautiful parklike Bellevue house	$60,958	$225	73%	3	3	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (4)
Downtown Bellevue Home > Ideal for long term	$30,036	$513	16%	3	1	28	$300	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lake view house	$46,427	$334	37%	3	3	25	$350	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
Bellevue Hidden Forest Blue House 4 min to DT	$81,150	$241	92%	3	3	30	$279	❌	✅	❌	Y / Y	⭐️ 5 (6)
A nice place & locale to call home!	$74,510	$377	54%	3	2	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (60)
Newly Remodeled Clean Home in Bellevue, WA	$45,629	$137	91%	3	2	14	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Ideal Location-Touring or Business	$113,549	$554	56%	3	2	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (33)
3-BR Home in Downtown Bellevue	$46,702	$290	44%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy Bellevue 3BR+Office home close to everything!	$72,887	$298	66%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Freshly Remodelled Home w/Office & Pets OK	$92,220	$330	75%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (5)
Prime Location Quiet house in Mercer Island	$26,352	$150	48%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Suburban Living: Spacious Home. Pet Friendly	$60,148	$249	66%	3	2	30	$299	❌	❌	✅	Y / Y	⭐️ 5 (8)
Fully Remodeled Home: Luxury Retreat w/AC 3BD/2BA	$69,992	$232	80%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (32)
Woodland retreat minutes from Microsoft	$60,878	$216	77%	3	1	27	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (26)

Return Metrics

179.54% 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)	$23,520	$47,040	$70,560	$94,080	$117,600	$235,200	$705,600
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	$23,520	$47,040	$70,560	$94,080	$117,600	$235,200	$705,600

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

179.54%

Payback Period Days

203

Return on Investment

179.54%

10201 SE 6th St Bellevue, Washington, 98004

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Bellevue

Zoning

Laws

$78,345

Annual Revenue

BNBCalc predicts this property will get $289 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$70,006

Avg annual revenue

66%

Avg occupancy rate

$289

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

$175k

$23,520

Profit

Revenue

$78,345

Operating Expenses

$16,425

Operating Income

$61,920

Net Effective Rent

$38,400

Profit (Cash Flow)

$23,520

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

179.54%

Payback Period Days

203