BNBCalc Short Term Rental Rental Arbitrage Analysis 1217 E James Ct, Seattle, WA, 98122

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$129,910

Profit (Cash Flow)

$36,222

Cash on Cash Return

341.7%

Annual Revenue

$129,910

AirDNA projects $397/night at 55% occupancy ($79,751). Airbtics projects $388/night at 69% occupancy ($97,783). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $456 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,367	$79,222	$133,121	$236,468
Occupancy	62%	69%	78%	85%
Nightly Rate	$232	$304	$456	$744

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walk to CapHill 4B4B w/EV Rooftop 6 Beds Sleeps 12	$76,642	$261	77%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (79)
4b3b Upper Unit in Capitol Hill/Central Location	$42,446	$121	81%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Central District Gem	$46,447	$264	46%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (41)
Designer 4B3B w Theater & Rooftop close to CapHill	$54,838	$205	70%	4	3	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (172)
Designer Urban Retreat w/ Rooftop Deck & Fireplace	$68,878	$257	68%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (114)
Designer Urban Retreat w/ Rooftop Deck & Fireplace	$73,606	$276	68%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Modern Townhome 4 Bedrooms - North Beacon Hill	$47,230	$201	62%	4	3	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (116)
Walk to Restaurants from a Designer Cap Hill Home	$44,147	$147	78%	4	4	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (155)
Stylish Modern Farmhouse w/Yard 10 mins from DT	$67,117	$271	62%	4	0	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (3)
Charming 4B2B SFH Walk to CapHill w/ Backyard	$68,370	$216	83%	4	3	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (121)
Vintage Meets Modern! Spacious Capitol Hill Single	$110,877	$369	81%	4	4	2	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Near CapHill 4B3B w Theater/Rooftop/AC/King Suite	$61,919	$229	71%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (94)
Downtown Oasis, 4 Bd new home w/tub & rooftop deck	$270,108	$728	100%	4	4	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (29)
Vintage Seattle Gem: Spacious, Stylish, Parking	$63,124	$213	77%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Modern Spacious & Luxurious Seattle Home	$74,549	$300	67%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
Sophisticated Home with Breathtaking City Views	$59,137	$267	58%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (28)
DT Seattle Red Door: 4brs/2bths	$67,012	$247	72%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Walk to CapHill 4B2B w/ Rooftop Deck EV charging	$241,547	$838	78%	4	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (42)
Designer 4B3B w/Theater & Rooftop close to CapHill	$294,099	$1,186	67%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (36)
Walk to CapHill 4B2B Designer Home w/ Rooftop deck	$270,335	$988	74%	4	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (146)
Walk to Cap Hill from a Stylish Designer Home	$80,058	$316	66%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (122)
Near CapHill Modern 4b2b Townhouse w AC/Rooftop	$68,565	$318	54%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (45)
Urban Retreat-Sauna-Craftsman-Pets-Backyard	$86,172	$338	67%	4	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
Stylish Modern Farmhouse w/Yard 10 mins from DT	$55,766	$235	58%	4	2	2	$245	❌	❌	✅	Y / Y	⭐️ 4.9 (169)
Walk to Cap Hill from a Stylish Designer Home	$53,592	$234	59%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (218)
4B/2BA SFH in Cap Hill w/Backyard 5 Beds Sleeps 10	$76,421	$451	45%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Quintessential Foursquare w/stunning roof terrace	$147,417	$481	82%	4	2	4	$400	❌	✅	❌	Y / Y	⭐️ 5 (43)
Seattle Leschi Craftsman	$73,930	$381	52%	4	3	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (25)
@ Marbella Lane - Charming Capitol Hill 4BR	$176,652	$735	65%	4	2	2	$310	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
CapHill4B/4BA sleeps 8 w/rooftop	$131,069	$380	92%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 3.5 (5)
Luxury 4000 sqft house, amazing views and location	$126,143	$475	72%	4	5	2	$240	❌	✅	✅	Y / Y	⭐️ 4.7 (10)
Modern 4-BR Victorian w/Backyard (Pet Friendly)	$240,497	$826	78%	4	4	3	$299	❌	❌	✅	Y / Y	⭐️ 5 (5)
Duplex 4 BR With Rooftop views of Space Needle	$103,593	$464	61%	4	4	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Capitol Hill House Spacious, cheerful, sun-filled	$70,091	$209	86%	4	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (36)
Dog-friendly 4BR \| Lakeview \| Hot Tub	$46,559	$308	40%	4	4	4	$305	❌	✅	✅	Y / Y	⭐️ 4.8 (5)
Remote Workers' Dream with Parking & Sunset Views!	$68,851	$204	87%	4	2	1	$325	❌	✅	✅	Y / Y	⭐️ 5 (26)
CapHill 4B4B Duplex w/roof deck Sleeps 12	$115,109	$370	85%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Rambler Home, Central, 1 Level, leschi.	$33,831	$135	66%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (341)
Stunning Capitol Hill Urban Sanctuary	$166,807	$633	72%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Walk to CapHill 4B4B w/EV Rooftop 6 Beds Sleeps 12	$114,654	$454	69%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

341.71% 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)	$36,221	$72,443	$108,665	$144,886	$181,108	$362,216	$1,086,650
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	$36,221	$72,443	$108,665	$144,886	$181,108	$362,216	$1,086,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

341.71%

Payback Period Days

106

Return on Investment

341.71%

1217 E James Ct Seattle, Washington, 98122

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$129,910

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $397/night at 55% occupancy.Projected nightly rate is $388/night at 69% occupancy.

Occupancy Rate

Top 28% 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.

$103,455

Avg annual revenue

69%

Avg occupancy rate

$388

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

$120k

$205k

$295k

$36,222

Profit

Revenue

$129,910

Operating Expenses

$28,888

Operating Income

$101,022

Net Effective Rent

$64,800

Profit (Cash Flow)

$36,222

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

341.71%

Payback Period Days

106