BNBCalc Short Term Rental Rental Arbitrage Analysis 1260 Republican St, Seattle, WA, 98109

2 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$61,591

Profit (Cash Flow)

-$7,472

Cash on Cash Return

-113.2%

Annual Revenue

$61,591

AirDNA projects $274/night at 60% occupancy ($60,046). Airbtics projects $231/night at 73% occupancy ($61,591). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $231 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,680	$60,100	$79,516	$122,799
Occupancy	68%	76%	83%	91%
Nightly Rate	$178	$209	$253	$360

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Level Seattle - Executive Two Bedroom Suite	$70,122	$391	49%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (32)
Level Seattle - Executive Two Bedroom & Office	$78,858	$399	54%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (13)
Level Seattle - Two Bedroom Suite	$57,243	$340	46%	2	1	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (162)
Spacious Townhome w/ Space Needle Rooftop Views!	$67,745	$217	83%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (111)
Kremrest ~ Rockstar Suite ~ Large Loft, Clean, Fun	$49,543	$178	73%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (136)
Central Capitol Hill \| Walk score 96	$66,440	$198	88%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (195)
The Social on Capitol Hill 2 Bedrooms \| 29 Nights	$48,552	$184	68%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (369)
2bed2bath w/rooftop in Central CapHill Townhouse	$43,814	$170	69%	2	2	30	$110	❌	❌	✅	Y / Y	⭐️ 5 (99)
Sweet 713: Luxe Penthouse + Space Needle+Cap Hill	$92,765	$359	69%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (77)
94 Walkscore! Space Needle Rooftop Views!	$69,295	$216	85%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (146)
Modern & Cozy Townhome; Heart of Capitol Hill!	$54,752	$183	79%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (233)
High Walk Score \| SEA Retreat \| Heart of CapHill	$64,551	$214	79%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (115)
Modern & Stylish Townhome; Heart of Capitol Hill!	$60,668	$219	72%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (84)
Bright and Cozy, Modern Town Home \| Roof Top Deck	$47,791	$178	69%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (233)
One Block Off Broadway - Hip Historic Capitol Hill	$86,930	$256	92%	2	2	2	$79	❌	❌	✅	Y / Y	⭐️ 5 (489)
Center of Capitol Hill 2bd/1bth. Convention Center	$39,331	$128	81%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (211)
Level- Two Bedroom Sky Suite	$101,840	$525	53%	2	2	3	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (6)
Walk Score 96! Heart of Capitol Hill	$58,581	$205	74%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (356)
The Lakeview Flat - a modern getaway	$61,078	$318	51%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (73)
Downtown Seattle Convention Center condo + parking	$56,032	$184	83%	2	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (127)
Boho-Chic Retreat near Space Needle	$52,748	$154	93%	2	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (238)
The Brooklyn \| walkable \| Cap Hill w/Rooftop	$57,162	$201	73%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (142)
2 Bedroom, Heart of Capitol Hill, Free Parking	$50,649	$154	86%	2	2	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (192)
DownTown Convention Ctr 2B2B - Close to Everything	$68,170	$197	91%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (63)
Lovely 2BR 2BA Suite +Free Parking -Convention Ctr	$43,270	$146	73%	2	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.3 (36)
2-BR Penthouse Condo by Seattle Convention Center	$70,514	$247	78%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (438)
2 bedrooms/2 baths downtown Convention Ctr	$61,227	$238	69%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (279)
Central large 2bed/2ba Free Parking & Light Rail	$64,285	$186	92%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Stylish & cozy home w/ rooftop, space needle view!	$53,133	$177	79%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (197)
2B2B Space Needle Airbnb+ Parking (small SUV only)	$56,950	$159	96%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (400)
Spacious 1 Bed + Studio ★ Free Parking ★ Zen Patio	$30,614	$152	52%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (244)
Modern Townhome with Space Needle View	$84,782	$253	90%	2	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (199)
Baby Friendly Loft w/ AC, Parking by Space Needle	$46,157	$149	78%	2	1.5	1	$157	❌	❌	❌	Y / Y	⭐️ 5 (153)
Stunning Space Needle & Lake Union Rooftop Views	$86,356	$293	78%	2	2	3	$159	❌	❌	❌	Y / Y	⭐️ 5 (69)
Stunning 2 Bedroom 2 Bath Home in Seattle!⁴	$47,802	$218	58%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (131)
Spacious 2 Bedroom in the Heart of Seattle!	$40,859	$188	56%	2	1	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (135)
Chic 2 Bedroom 2 Bath Home in Heart of Seattle!	$60,919	$226	72%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (129)
2BR VIEW! 98% Walk Score-FREE pkg-hot tub-pool	$86,451	$260	90%	2	1	2	$115	✅	✅	❌	Y / Y	⭐️ 5 (305)
Luxurious 2BR Penthouse with Water View Seattle!	$73,330	$234	83%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (66)

Return Metrics

-113.2% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,471	-$14,943	-$22,415	-$29,886	-$37,358	-$74,717	-$224,152
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	-$7,471	-$14,943	-$22,415	-$29,886	-$37,358	-$74,717	-$224,152

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-113.2%

Payback Period Days

Return on Investment

-113.2%

1260 Republican St Seattle, Washington, 98109

2 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$61,591

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 60% occupancy.Projected nightly rate is $231/night at 73% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$61,235

Avg annual revenue

73%

Avg occupancy rate

$231

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

$30k

$55k

$75k

$105k

-$7,472

Profit

Revenue

$61,591

Operating Expenses

$20,007

Operating Income

$41,584

Net Effective Rent

$49,056

Profit (Cash Flow)

-$7,472

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-113.2%

Payback Period Days