BNBCalc Short Term Rental Rental Arbitrage Analysis 18518 95th Ave Ct E, Puyallup, WA, 98375

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$95,212

Profit (Cash Flow)

$37,054

Cash on Cash Return

345.5%

Annual Revenue

$95,212

AirDNA projects $219/night at 59% occupancy ($47,193). Airbtics projects $276/night at 66% occupancy ($66,532). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,927	$62,824	$99,158	$129,054
Occupancy	56%	65%	76%	83%
Nightly Rate	$184	$255	$343	$409

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 HOMES! 3b2b Rambler+ Tiny House!	$118,918	$376	84%	4	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (9)
Villages of South Hill, Puyallup/Tacoma	$44,057	$186	62%	4	2.5	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (79)
Entire home w/ office in South Hill, Puyallup, WA	$47,018	$153	77%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (154)
Beautiful Newly Renovated Home Near Hospital	$45,486	$242	50%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (39)
King Bed A/C 4 Bd 2 Bth Sleeps 12 American Lk JBLM	$55,632	$200	76%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (306)
The Utopia Luxury Stay	$61,872	$308	52%	4	3	1	$198	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Breakfast w/ View-Game Room-7 Beds-A/C-Lake & Ski	$72,415	$264	71%	4	3.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (72)
Rehoboth house (Entire)	$46,775	$284	45%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Beautiful Lake Lodge w/ Huge Private Dock	$102,071	$584	47%	4	3	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (43)
Tacoma, Washington.	$59,317	$251	62%	4	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Spacious one- level home near WA State Fair	$48,933	$247	52%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (28)
Mid-Century Modern House w/Tiki Room & Hot Tub	$49,418	$274	46%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (79)
Brand new*2022 Rainier Ridge home Puyallup/Graham	$44,982	$138	83%	4	2.5	3	$232	❌	❌	❌	Y / Y	⭐️ 5 (97)
1904 home near Tacoma dome & convention center	$42,124	$174	62%	4	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (113)
Beautiful Renovated Craftsman	$83,598	$304	75%	4	3.5	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (4)
Spacious downtown 4BD home-Tacoma! Modern	$43,382	$192	60%	4	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (50)
Updated Tacoma Home w/ Patio: 3 Mi to Downtown	$48,082	$173	73%	4	1.5	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (104)
North Tacoma Beauty! Near UPS	$47,889	$169	76%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Spacious Tacoma Getaway: 2 Mi to Old Town!	$54,540	$257	56%	4	3	3	$372	❌	❌	✅	Y / Y	⭐️ 5 (45)
Scenic Lake View Home	$81,988	$393	57%	4	3.5	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (111)
Water View Sunsets-Dbl Chef’s Kitchen	$126,274	$482	69%	4	3.5	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (44)
Cozy King Bed Retreat w Game Room in North Tacoma	$72,741	$328	60%	4	2	3	$89	✅	❌	✅	Y / Y	⭐️ 5 (40)
Ruston Retreat: Modern 4BR/4BA Stunning water View	$74,409	$378	50%	4	4	1	$349	❌	❌	✅	Y / Y	⭐️ 5 (35)
Casa Cielo NEW! Steilacoom Lakefront Retreat	$83,369	$254	84%	4	3	28	$250	❌	❌	✅	Y / Y	⭐️ 5 (84)
Craftsman Gem by Tacoma Dome & Convention Center	$47,897	$153	84%	4	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (96)
Beautiful midcentury with pool and A/C (central)	$52,046	$155	88%	4	2	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (55)
Poppy's House - North End Tacoma	$78,227	$248	81%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (36)
Waterview Oasis PNW	$108,078	$408	69%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (42)
Discounted/Feb Humble Abode& Espresso Machine 8	$46,707	$192	64%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (69)
EV Charger-Peek-A-Boo Water & Bridge Views	$86,929	$341	67%	4	3	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (29)
Modern Family Friendly Home w/ River Views	$97,563	$473	56%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
PNW Basecamp-Mins to Zoo & Water	$52,341	$235	56%	4	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
Edgewood Oasis	$65,734	$276	64%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (24)
Hot-Tub * Koi-Pond * FirePit * Fenced Yard	$73,808	$346	57%	4	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (29)
Newly Listed! Rare Modern Luxury in Milton	$91,065	$388	62%	4	3	3	$500	❌	❌	❌	Y / Y	⭐️ 5 (6)
Pet-Friendly Family Home in South Tacoma/Lakewood	$46,597	$173	72%	4	2	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (15)
Breathtaking Sunsets @ 4BR Sunny Days Lakehouse	$100,241	$343	76%	4	2	2	$400	❌	❌	✅	Y / Y	⭐️ 5 (42)
Lake front Hm w/private dock & beach	$54,381	$181	81%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (203)
The Cosmopolitan House	$31,678	$106	73%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (187)
2 apt total 4 beds 2 bath A/C W/D JBLM	$132,015	$421	82%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

345.49% 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)	$37,054	$74,108	$111,162	$148,217	$185,271	$370,542	$1,111,628
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	$37,054	$74,108	$111,162	$148,217	$185,271	$370,542	$1,111,628

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

345.49%

Payback Period Days

105

Return on Investment

345.49%

18518 95th Ave Ct E Puyallup, Washington, 98375

4 bed • 2.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$95,212

Annual Revenue

BNBCalc predicts this property will get $276 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

$68,014

Avg annual revenue

66%

Avg occupancy rate

$276

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

$65k

$95k

$135k

$37,054

Profit

Revenue

$95,212

Operating Expenses

$24,378

Operating Income

$70,834

Net Effective Rent

$33,780

Profit (Cash Flow)

$37,054

$10,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$100

Total

$10,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

345.49%

Payback Period Days

105