BNBCalc Short Term Rental Rental Arbitrage Analysis 1221 1st Ave, Seattle, WA 98101, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$81,238

Profit (Cash Flow)

$27,069

Cash on Cash Return

347.7%

Annual Revenue

$81,238

AirDNA projects $337/night at 66% occupancy ($81,237).

BNB Calc projects a 66% occupancy rate, $337 rate per night.

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

Return Metrics

347.74% 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)	$27,068	$54,137	$81,206	$108,274	$135,343	$270,686	$812,060
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	$27,068	$54,137	$81,206	$108,274	$135,343	$270,686	$812,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

347.74%

Payback Period Days

105

Return on Investment

347.74%

1221 1st Ave Seattle, Washington, 98101-2998

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$81,238

Annual Revenue

Projected nightly rate is $337/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,069

Profit

Revenue

$81,238

Operating Expenses

$21,961

Operating Income

$59,277

Net Effective Rent

$32,208

Profit (Cash Flow)

$27,069

$7,784

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$2,784

Total

$7,784

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

347.74%

Payback Period Days

105