BNBCalc Short Term Rental Rental Arbitrage Analysis 19814 Se 1st St

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$18,847

Profit (Cash Flow)

-$13,723

Cash on Cash Return

-315.5%

Annual Revenue

$18,847

AirDNA projects $117/night at 44% occupancy ($18,802). Airbtics projects $86/night at 60% occupancy ($18,846). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $86 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,987	$18,050	$26,202	$36,385
Occupancy	40%	57%	75%	91%
Nightly Rate	$78	$83	$92	$106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Piña Colada House	$21,444	$93	63%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (48)
Entire Guest Suite in the Gateway to the Gorge	$23,413	$67	90%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (208)
Private Guest Suite Near Downtown Camas	$23,029	$121	52%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Adorable “studio” house w free 1 car parking.	$8,337	$67	34%	1	2	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (25)
Columbia Gorge Suite 15 min to PDX	$24,267	$85	78%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (42)
The Grey Getaway! One bedroom home away from home!	$13,268	$82	38%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (278)
Mill Town Studio	$22,315	$91	67%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (9)
Leisure Loft! A one bedroom apartment!	$12,731	$78	40%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (294)
Entire Enchanted Cottage! Private & CLEAN!	$14,443	$79	42%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (332)
Scandinavian Lakeside Retreat	$38,430	$105	100%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (11)

Return Metrics

-315.48% 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)	-$13,723	-$27,446	-$41,170	-$54,893	-$68,617	-$137,234	-$411,703
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	-$13,723	-$27,446	-$41,170	-$54,893	-$68,617	-$137,234	-$411,703

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-315.48%

Payback Period Days

Return on Investment

-315.48%

19814 SE 1st St Camas, Washington, 98607-7783

1 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,037

Zestimate

$18,847

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $117/night at 44% occupancy.Projected nightly rate is $86/night at 60% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$20,167

Avg annual revenue

60%

Avg occupancy rate

$86

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

$5k

$20k

$30k

$40k

-$13,723

Profit

Revenue

$18,847

Operating Expenses

$14,450

Operating Income

$4,397

Net Effective Rent

$18,120

Profit (Cash Flow)

-$13,723

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-315.48%

Payback Period Days