BNBCalc Short Term Rental Rental Arbitrage Analysis 10418 NE 43rd St, Kirkland, WA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$88,791

Profit (Cash Flow)

$25,432

Cash on Cash Return

295.7%

Annual Revenue

$88,791

AirDNA projects $251/night at 69% occupancy ($63,256). Airbtics projects $262/night at 72% occupancy ($68,899). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $286 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,677	$65,635	$91,674	$118,550
Occupancy	61%	72%	85%	92%
Nightly Rate	$214	$243	$286	$342

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy getaway in Medina	$92,275	$266	92%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (64)
Unobstructed, Breathtaking views	$85,068	$276	83%	3	0	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (32)
DT Bellevue Hidden Gem With a View & AC	$75,908	$231	87%	3	2	28	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
Cozy Downtown Bellevue 3-bedroom Townhouse	$54,990	$225	62%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Family-Friendly Kirkland Home ~ 1 Mi to Downtown	$55,101	$215	66%	3	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (24)
Gorgeous one of a kind downtown Kirkland home	$61,904	$265	62%	3	3	2	$270	❌	❌	❌	Y / Y	⭐️ 5 (43)
Chic Townhome: AC, Free Parking, UW & Hospitals	$74,640	$266	73%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (115)
Spacious 3BR w Parking\|UW & Children's hospital	$46,076	$161	73%	3	2	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (53)
Comfortable Rambler for Vacation or Work	$50,222	$189	70%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (228)
Cheerful 3-BDR Th NR UW/Seattle Childrens w Free P	$81,322	$256	85%	3	2	1	$168	❌	❌	❌	Y / Y	⭐️ 5 (77)
Elegant home in Redmond - ready to relax	$43,604	$143	76%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (236)
Location! Seattle/Redmond/Bellevue. Cozy farmhouse	$70,506	$334	56%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (22)
Family \| King Bed \| Backyard \| Game Room \| AC	$68,432	$212	83%	3	2.5	1	$279	❌	❌	❌	Y / Y	⭐️ 5 (41)
Beach House \| Kirkland \| 4 blocks to Shops & Lake	$73,811	$238	84%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (85)
3b2b Sweet Suite in Redmond/Central Location	$75,374	$211	92%	3	2	1	$220	❌	❌	❌	Y / N	⭐️ 5 (44)
3B2.5B in Bellevue 2CarGarage EVoutlet Central AC	$180,176	$640	76%	3	2.5	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Gorgeous 3B3B, Family Friendly, No Service Fee!	$79,504	$216	99%	3	3	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (41)
Cozy house in downtown Bellevue	$65,535	$279	62%	3	2	1	$260	❌	❌	✅	Y / Y	⭐️ 5 (22)
Charming Home close to downtown Kirkland	$82,127	$313	71%	3	2.5	28	$175	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cheerful 3 Bedrooms Townhouse w/ indoor fireplace	$83,821	$238	95%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (102)
Convenient 3 Bed Apartment	$43,351	$310	34%	3	1	3	$300	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ideal Location-Touring or Business	$104,866	$494	58%	3	1.5	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (33)
A nice place & locale to call home!	$82,218	$416	54%	3	1.5	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (60)
Inviting 3 br Home in desirable E of Market Nbrhd	$59,824	$258	61%	3	1	4	$650	❌	❌	❌	Y / Y	⭐️ 5 (19)
The 1913 Windmill House	$74,795	$220	92%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (31)
Close-In Private Redmond Home Minutes to Techhub	$143,136	$449	86%	3	2	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (8)
3-BR Home in Downtown Bellevue	$59,863	$282	58%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
Perfectly Located Cottage Near Downtown Kirkland	$34,940	$111	86%	3	2	29	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
Cottage Home in Heart of Kirkland w/ Yard for Pets	$72,334	$310	61%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
House in the Heart of Bellevue	$40,581	$231	48%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Spacious house in central Seattle/Kirkland	$56,382	$229	67%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (341)
Cozy 3 beds1 bath Rambler	$48,123	$173	76%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Beautiful 3 bdrm house	$80,934	$259	85%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Suburban Living: Spacious Home. Pet Friendly	$48,106	$248	53%	3	2	30	$299	❌	❌	✅	Y / Y	⭐️ 5 (8)
Entire Home-All New Interior Surfaces/Furnishings	$40,679	$171	65%	3	1	30	$375	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
3Bd/2.5Ba Exec Home Japanese Garden MSFT/GOOGL/FB	$97,077	$301	83%	3	2.5	2	$380	❌	❌	❌	Y / Y	⭐️ 5 (25)
Cozy Bellevue 3BR+Office home close to everything!	$72,887	$298	66%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Cozy home with a sunset view	$51,972	$142	100%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Kirkland Highlands 3bd Home!	$47,976	$226	58%	3	2.5	28	$140	❌	❌	❌	Y / Y	⭐️ 5 (71)
Beautiful Charming Kirkland Home	$42,880	$202	58%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

295.72% 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)	$25,432	$50,864	$76,296	$101,728	$127,160	$254,320	$762,960
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	$25,432	$50,864	$76,296	$101,728	$127,160	$254,320	$762,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

295.72%

Payback Period Days

123

Return on Investment

295.72%

10418 NE 43rd St Kirkland, Washington, 98033

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Kirkland

Zoning

Laws

$88,791

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $251/night at 69% occupancy.Projected nightly rate is $262/night at 72% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$70,083

Avg annual revenue

72%

Avg occupancy rate

$262

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

$35k

$80k

$130k

$180k

$25,432

Profit

Revenue

$88,791

Operating Expenses

$23,543

Operating Income

$65,248

Net Effective Rent

$39,816

Profit (Cash Flow)

$25,432

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

295.72%

Payback Period Days

123