BNBCalc Short Term Rental Rental Arbitrage Analysis 15258 198th Ave Ct E, Bonney Lake, WA, 98391

6 bed • 3 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$87,363

Profit (Cash Flow)

$13,822

Cash on Cash Return

93.1%

Annual Revenue

$87,363

AirDNA projects $494/night at 45% occupancy ($81,193). Airbtics projects $357/night at 67% occupancy ($87,362). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $357 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,702	$79,900	$120,202	$172,321
Occupancy	58%	66%	76%	84%
Nightly Rate	$262	$320	$420	$547

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New, 5 Bedrooms, Large Theater Room, Kid-Friendly	$55,653	$239	61%	5	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (119)
Large 6BR/4B Countryside Family Retreat	$86,010	$374	61%	6	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (84)
Mountain View, Pool, Hot Tub, Tennis Court & more.	$115,317	$407	76%	6	3.5	2	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (56)
Cheerful 6-bedroom/4-bath residential home!	$42,962	$278	40%	6	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (74)
Gateway to Mt Rainier and Crystal Mountain	$70,610	$317	59%	5	1	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (56)
Orting Manor - Charming and Historic!	$78,167	$545	38%	6	4	1	$445	✅	❌	❌	Y / N	⭐️ 4.7 (3)
5BR home w/ office, fire place, & plenty of space!	$65,184	$369	46%	5	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (56)
Cozy Family Retreat Home! W/Game Room dog friendly	$45,027	$150	78%	5	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (52)
Pet-Friendly Auburn Home	$81,675	$265	84%	5	3.5	3	$185	❌	❌	✅	Y / Y	⭐️ 5 (16)
Charming Lakefront 6b3b with Panoramic Views	$70,974	$178	93%	6	3	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (13)
Large Home on 2acres In the City	$160,210	$565	76%	5	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (43)
Family Compound w/Guest House, game room, bbq, AC!	$120,655	$505	63%	6	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (81)
Beautiful home,chef’s kitchen,gameroom,AC,quiet	$80,977	$343	62%	5	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (72)
Charming Historic Retreat Near Poverty Bay!	$48,464	$187	67%	5	2.5	2	$289	❌	❌	✅	Y / Y	⭐️ 5 (45)
Sleeps 11 Tacoma, Best neighborhood, Best views!	$116,805	$565	56%	6	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (127)
Spacious 5BR/3BA Home w/ Covered Deck & Fireplace	$77,125	$302	66%	5	3	1	$345	❌	❌	✅	Y / Y	⭐️ 5 (37)
Custom 5 bedroom home in Tacoma duplex!	$41,962	$126	83%	5	2.5	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (143)
Smile more ツ at this 4 bed, 2 bath gem	$46,439	$156	76%	5	2	2	$159	❌	❌	❌	Y / Y	⭐️ 5 (58)
Coastal Haven: Seaside Serenity Retreat	$70,649	$275	63%	5	3	2	$400	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Fantastic 5-Bed 3-Bath Puget Sound Getaway	$41,213	$225	46%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Lovely Downtown Tacoma Home	$80,129	$255	82%	6	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (11)
Waterview Oasis 5 Bedroom 4 Bath	$144,087	$532	74%	5	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Beautiful open concept home with dream kitchen	$123,043	$388	84%	6	4	3	$240	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
Huge, Private, Pool House	$181,375	$773	63%	7	4	2	$600	✅	❌	❌	Y / Y	⭐️ 4.5 (69)
Coastal Comfort\| B&B by the Sea	$83,878	$303	72%	5	3	1	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (35)
Chez Moon	$162,212	$440	99%	5	4	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxury 5BR \| Amazing Water Views \| Large Backyard!	$76,693	$321	63%	5	4	3	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Casa Pop - Old Town/Stadium District Retreat	$73,084	$233	82%	5	3	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (30)
Luxury Home w/ Puget Sound Views, Piano, Game Room	$80,242	$382	56%	5	3	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (15)
T-Town w Great Water/Mountain View Proctor Tacoma	$86,193	$317	73%	5	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (155)
Q House in South Hill, Puyallup - 5 BR/2.5 Bath	$99,740	$414	64%	5	2.5	1	$230	❌	❌	✅	Y / Y	⭐️ 5 (166)
Peaceful Forest Retreat with Mount Rainier Views	$75,591	$267	74%	5	3.5	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
BEAUTIFUL DOWNTOWN TACOMA HOME	$111,938	$341	87%	7	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (169)
Welcome to our beautiful house!	$60,361	$316	48%	6	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (61)
Luxe 5-bedroom home in Federal Way	$63,377	$224	74%	5	5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (37)
Historic NorthTacoma Oasis	$66,882	$320	56%	5	3.5	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (31)
Mountain View Home on Stunning Estate	$228,231	$752	81%	5	4	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (14)
Cozy Tacoma Home: Close to Beaches & Boating!	$128,972	$455	76%	5	2	2	$181	❌	❌	✅	Y / Y	⭐️ 4.6 (52)
Awesome Family Friendly New Home Near Downtown	$108,374	$500	56%	5	4	2	$365	✅	✅	✅	Y / Y	⭐️ 5 (18)

Return Metrics

93.07% 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)	$13,821	$27,643	$41,464	$55,286	$69,107	$138,215	$414,646
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	$13,821	$27,643	$41,464	$55,286	$69,107	$138,215	$414,646

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

93.07%

Payback Period Days

392

Return on Investment

93.07%

15258 198th Ave Ct E Bonney Lake, Washington, 98391

6 bed • 3 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

$87,363

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $494/night at 45% occupancy.Projected nightly rate is $357/night at 67% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$89,642

Avg annual revenue

67%

Avg occupancy rate

$357

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

$100k

$160k

$230k

$13,822

Profit

Revenue

$87,363

Operating Expenses

$23,357

Operating Income

$64,006

Net Effective Rent

$50,184

Profit (Cash Flow)

$13,822

$14,850

Cash Investment

Renos & Furnishing

$14,750

Setup Costs

$100

Total

$14,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

93.07%

Payback Period Days

392