BNBCalc Short Term Rental Rental Arbitrage Analysis 10201 Se 6th St

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$71,843

Profit (Cash Flow)

$17,864

Cash on Cash Return

176.9%

Annual Revenue

$71,843

AirDNA projects $281/night at 63% occupancy ($64,659). Airbtics projects $220/night at 73% occupancy ($58,658). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $281 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,011	$56,012	$91,090	$112,358
Occupancy	58%	73%	87%	95%
Nightly Rate	$169	$203	$278	$312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern apartment at the heart of Bellevue!	$35,811	$157	60%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (180)
Downtown Bellevue 2BR walkable to parks & cafes	$91,100	$358	68%	2	1	4	$165	❌	❌	❌	Y / Y	⭐️ 5 (20)
Sunlit contemporary Bellevue Home w/ a Lush Garden	$74,425	$228	88%	2	3	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (83)
The Sophari Experience - 2BR Loft	$67,466	$311	58%	2	3	3	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Kasa \| Family 2BD, Kitchen & Parking \| Bellevue	$56,093	$273	52%	2	1	1	$88	❌	❌	✅	Y / Y	⭐️ 4.4 (102)
Sophari \| Stylish 1Bed plus Den \| Bellevue	$59,377	$180	87%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (23)
Boutique Downtown Bellevue Hideaway w/Parking	$57,715	$178	87%	2	1	3	$72	✅	❌	❌	Y / Y	⭐️ 5 (142)
The Sophari Experience:2BR+Den Bellevue\|Penthouse9	$90,446	$304	79%	2	2	1	$140	✅	❌	❌	Y / Y	⭐️ 4.7 (30)
2BR full suite in Bellevue downtown	$49,396	$170	79%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (140)
Luxurious 2BR DT Bellevue\| City Views, Gym, Pool 7	$97,374	$272	95%	2	2	3	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Luxury Condo Downtown Bellevue - Free parking	$66,697	$235	72%	2	2	2	$265	✅	✅	✅	Y / Y	⭐️ 5 (51)
Prime 2BR Condo in Downtown Bellevue	$42,670	$116	92%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (236)
Clean and Convenient Condo in Downtown Bellevue	$51,494	$139	99%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (277)
Lovely Bellevue 2BR with brand new BA	$32,514	$162	53%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
The Sophari Bellevue : 2BR Penthouse\|Gym\|MtnViews8	$82,347	$273	80%	2	2	3	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
Yun Getaway in Downtown Bellevue	$43,270	$119	93%	2	2	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (59)
Sophari 2BR Experience:Modern \| Pool+Gym6 Bellevue	$94,255	$339	74%	2	2	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (20)
The Sophari 2BR Bellevue : Modern Living\|Pool+Gym5	$49,782	$195	66%	2	2	3	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
A Serene House near Public Transit Center	$33,162	$117	70%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
*KLEO \| Private Entry \| Downtown Bellevue	$36,281	$178	52%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.4 (12)
Your Getaway at Downtown Bellevue	$43,335	$111	99%	2	2	2	$199	✅	✅	✅	Y / Y	⭐️ 4.8 (314)
Modern 2BD Downtown Bellevue Free Parking	$71,989	$218	85%	2	2	3	$215	✅	✅	❌	Y / Y	⭐️ 5 (73)
WA State Inspired Downtown Bellevue Free Parking	$80,187	$219	94%	2	2	3	$235	✅	✅	❌	Y / Y	⭐️ 5 (63)
Convenient location in bellevue	$48,103	$168	75%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.7 (28)
New, Downtown Bellevue	$82,364	$303	73%	2	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (14)
Cozy 2BD Bellevue Downtown, Free Parking	$113,332	$311	95%	2	2	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (69)
Cozy Place to Stay	$53,706	$150	96%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (111)
Modern & Serene~Min to Downtown - 115	$101,351	$295	92%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (44)
Mercer Island 2BR #2\| Great Location \| Sophari	$40,597	$188	59%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Cozy two bedroom house minutes to downtown	$44,247	$195	62%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
*NEW Downtown Bellevue 2BD Condo	$111,008	$350	85%	2	2	2	$235	✅	✅	❌	Y / Y	⭐️ 5 (13)
Mercer Isl 2BR #1\| Ideal 4 Business Travel	$80,889	$323	67%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
House / garage minutes to downtown park	$35,661	$174	56%	2	1	30	$175	❌	❌	✅	Y / Y	⭐️ 2 (1)
Downtown Bellevue Spacious apartment	$53,802	$300	49%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (5)
Condo Near Downtown Bellevue	$25,494	$129	54%	2	1	29	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
THE Sophari Experience! 2BR Penthouse\|Gym\|MtnViews	$40,967	$270	40%	2	2	3	$140	✅	❌	❌	Y / Y	⭐️ 4.6 (24)
Penthouse 2b/2b downtown Bellevue	$69,605	$212	85%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (71)
The Sophari Experience - 2BR Loft	$25,168	$180	37%	2	3	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Cozy 2B condo /parking and balcony/ AC 市区带空调和阳台公寓。	$32,479	$174	51%	2	1	30	$95	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Sophari's 2BR Heart of Bellevue	$58,760	$230	67%	2	2	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

176.86% 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)	$17,863	$35,727	$53,591	$71,455	$89,319	$178,638	$535,915
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	$17,863	$35,727	$53,591	$71,455	$89,319	$178,638	$535,915

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

176.86%

Payback Period Days

206

Return on Investment

176.86%

10201 SE 6th St Bellevue, Washington, 98004

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,300

Zestimate

Bellevue

Zoning

Laws

$71,843

Annual Revenue

BNBCalc predicts this property will get $220 per night with 73% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$60,617

Avg annual revenue

73%

Avg occupancy rate

$220

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

$55k

$85k

$115k

$17,864

Profit

Revenue

$71,843

Operating Expenses

$15,580

Operating Income

$56,264

Net Effective Rent

$38,400

Profit (Cash Flow)

$17,864

$10,100

Cash Investment

Renos & Furnishing

$10,000

Setup Costs

$100

Total

$10,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

176.86%

Payback Period Days

206