BNBCalc Short Term Rental Rental Arbitrage Analysis 2019 Boren Ave, Seattle, WA 98121, USA

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$143,234

Profit (Cash Flow)

$48,318

Cash on Cash Return

338.9%

Annual Revenue

$143,234

AirDNA projects $456/night at 61% occupancy ($101,596).

BNB Calc projects a 86% occupancy rate, $456 rate per night.

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

Return Metrics

338.88% 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)	$48,317	$96,635	$144,952	$193,270	$241,588	$483,176	$1,449,529
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	$48,317	$96,635	$144,952	$193,270	$241,588	$483,176	$1,449,529

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

338.88%

Payback Period Days

107

Return on Investment

338.88%

2019 Boren Ave Seattle, Washington, 98121-2816

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$143,234

Annual Revenue

Projected nightly rate is $456/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$48,318

Profit

Revenue

$143,234

Operating Expenses

$30,020

Operating Income

$113,214

Net Effective Rent

$64,896

Profit (Cash Flow)

$48,318

$14,258

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$5,508

Total

$14,258

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

338.88%

Payback Period Days

107