BNBCalc.com Rental Arbitrage Analysis Report of 1900 1st Ave, Seattle, WA 98101, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Return Metrics

205.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

205.32%

Payback Period Days

177

Return on Investment

205.32%

Annual Revenue

$52,464

AirDNA projects $228/night at 63% occupancy ($52,463).

User selected values for this report: 63% occupancy rate, $228 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,168

Annual Expenses

$14,020

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$647

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$437

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

property-location

1900 1st Ave Seattle, Washington, 98101

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$52,464

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

205.32%

Payback Period Days

177