BNBCalc Short Term Rental Rental Arbitrage Analysis 1601 Taylor Ave N Apt 205 Seattle WA 98109

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$48,212

Profit (Cash Flow)

$11,345

Cash on Cash Return

190.7%

Annual Revenue

$48,212

AirDNA projects $176/night at 75% occupancy ($48,212).

BNB Calc projects a 75% occupancy rate, $176 rate per night.

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

Return Metrics

190.66% 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)	$11,344	$22,689	$34,033	$45,378	$56,723	$113,446	$340,338
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	$11,344	$22,689	$34,033	$45,378	$56,723	$113,446	$340,338

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

190.66%

Payback Period Days

191

Return on Investment

190.66%

1601 Nickerson St Apt 205 Seattle, WA, 98109

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,798

Zestimate

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$48,212

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,345

Profit

Revenue

$48,212

Operating Expenses

$17,668

Operating Income

$30,545

Net Effective Rent

$19,200

Profit (Cash Flow)

$11,345

$5,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,700

Total

$5,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

190.66%

Payback Period Days

191

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -