BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 244 N 28th Pl, Ridgefield, WA, 98642

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$60,192

Profit (Cash Flow)

$7,763

Cash on Cash Return

87.7%

Annual Revenue

$60,192

AirDNA projects $195/night at 52% occupancy ($37,035). Airbtics projects $174/night at 72% occupancy ($45,757). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, $206 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,294$47,033$63,066$79,908
Occupancy67%76%80%84%
Nightly Rate$126$161$206$249

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Flora Fauna Refuge Cottage by Wildlife Refuge

No image available

$41,902
$145
76%
312$120❌❌✅Y / Y⭐️ 5 (94)
Cozy Country Cottage

No image available

$53,106
$254
56%
313$175❌❌❌Y / Y⭐️ 5 (13)
Fully fenced 3 acre home, 7 min from ilani casino!

No image available

$59,335
$430
33%
323$200❌✅✅Y / Y⭐️ 5 (16)
Blueberry Farm stay w/Pickleball

No image available

$40,998
$181
60%
322$125❌❌✅Y / Y⭐️ 5 (29)
Third Street Villas 526

No image available

$65,950
$227
76%
322$175❌❌❌Y / Y⭐️ 5 (46)
Fun Retreat! Playground, Games, Theater, 20mi PDX

No image available

$58,179
$193
80%
322$150✅❌✅Y / Y⭐️ 5 (86)
Hill House I

No image available

$38,173
$200
50%
321$80❌❌❌Y / Y⭐️ 4.5 (65)
Modern Meh

No image available

$27,010
$155
45%
321$80❌❌❌Y / Y⭐️ 4.8 (85)
Third Street Villas 534

No image available

$71,586
$236
80%
322$175❌❌❌Y / Y⭐️ 5 (80)
Ridgefield Spacious Country-side Home Listing 2

No image available

$26,070
$99
70%
324$80❌❌❌Y / Y⭐️ 5 (12)
Hobby Farm/Pickleball CT/Sauna & Hot Tub/Mini Golf

No image available

$70,273
$240
78%
323$175❌✅✅Y / Y⭐️ 5 (71)
Cozy 3 bedroom lodge with hot tub on 3.5 acres

No image available

$50,222
$188
71%
322$105❌✅✅Y / Y⭐️ 5 (89)
Tranquil, upgraded home w/hot tub, close to I-5!

No image available

$74,219
$231
84%
322$200❌✅❌Y / Y⭐️ 5 (160)
Cozy stay for many!

No image available

$36,017
$127
70%
32.51$120❌❌✅Y / Y⭐️ 5 (89)
Green House

No image available

$46,935
$159
76%
33.52$225❌❌✅Y / Y⭐️ 5 (50)
Large Vancouver home Minutes from PDX!

No image available

$60,476
$181
89%
32.52$89❌❌❌Y / Y⭐️ 5 (103)
Gorgeous Entire Home, Serene & Relaxing!

No image available

$19,365
$42
79%
32.51$249❌❌❌Y / Y⭐️ 4.5 (97)
✧ Cool Mid-Century Bungalow! ✧

No image available

$35,342
$119
77%
312$75❌❌✅Y / Y⭐️ 5 (247)
Beautiful & pet friendly! Close to Downtown and Hw

No image available

$40,027
$129
80%
32.51$150❌❌✅Y / Y⭐️ 5 (87)
Child Friendly 3BR Pad w/crib | Near I-5 | Quiet

No image available

$34,332
$110
79%
322$120❌❌❌Y / Y⭐️ 5 (278)
Town Delight, close to Portland

No image available

$38,597
$126
81%
322$155❌❌❌Y / Y⭐️ 5 (153)
Brand New Home in a quiet neighborhood

No image available

$53,621
$179
78%
32.52$180❌❌✅Y / Y⭐️ 5 (66)
Cozy Home 3BR - Prime Location!

No image available

$38,699
$136
72%
32.52$130❌❌❌Y / Y⭐️ 5 (65)
New Construction Home Near Downtown Vancouver!

No image available

$52,816
$156
90%
332$130❌❌❌Y / Y⭐️ 5 (64)
New Custom Craftsman Home near Downtown Vancouver

No image available

$67,407
$295
60%
311$175❌❌✅Y / Y⭐️ 5 (34)
Chic home-explore outdoors PNW/Hike/Fish/wineries

No image available

$36,225
$123
74%
322$160❌❌❌Y / Y⭐️ 5 (105)
Northwest Gem! King bed, Private fenced backyard

No image available

$53,202
$185
75%
322$150❌❌✅Y / Y⭐️ 5 (64)
Luxurious-Family Friendly-Oasis-Near PDX with Yard

No image available

$43,576
$136
83%
323$225❌❌✅Y / Y⭐️ 5 (99)
Relaxing Rambler - Bright, Spacious - Near I5+205

No image available

$31,972
$108
76%
322$120❌❌❌Y / Y⭐️ 5 (133)
Home Away From Home with A/C, Wi-Fi & Large yard!

No image available

$45,970
$164
71%
31.52$175❌❌✅Y / Y⭐️ 5 (53)
Casa Zen Yeye! Amazing Outdoor Space & Mins to DTN

No image available

$33,724
$103
83%
312$115❌❌✅Y / Y⭐️ 5 (86)
Luxury Modern Farmhouse near DT

No image available

$60,356
$192
84%
322$120❌❌❌Y / Y⭐️ 5 (100)
Updated Midcentury Home w/ AC+Heat, Great Location

No image available

$39,492
$108
97%
312$125❌❌✅Y / Y⭐️ 5 (162)
Beautifully Designed, King Beds, 2 living rooms

No image available

$35,317
$152
56%
322$315❌❌❌Y / Y⭐️ 5 (187)
Sara's Guest House in West Vancouver

No image available

$29,507
$139
58%
313$0❌❌❌Y / Y⭐️ 5 (288)
Secluded Gem, 3Bd/2 Bth. AC, Hot Tub, Self Checkin

No image available

$25,513
$91
74%
321$39❌✅❌Y / N⭐️ 5 (390)
Lewis River Urban Cowboy-2 Miles To Ilani Casino

No image available

$63,079
$249
66%
322$175❌❌✅Y / Y⭐️ 5 (25)
Salmon Creek Chalet Loft

No image available

$34,295
$187
48%
31.52$220❌❌❌Y / Y⭐️ 5 (9)
Floating Home on Columbia River w/ Provided Kayaks

No image available

$77,285
$264
77%
32.52$165❌❌❌Y / Y⭐️ 5 (90)
House By Dead End: Jacuzzi, Fire Pit, & Patio

No image available

$62,436
$238
68%
32.51$245❌✅✅Y / Y⭐️ 5 (293)

Return Metrics

87.72% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,763$15,526$23,289$31,052$38,816$77,632$232,896
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$7,763$15,526$23,289$31,052$38,816$77,632$232,896

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

87.72%

Payback Period Days

416

Return on Investment

87.72%

property-location

244 N 28th Pl Ridgefield, Washington, 98642

3 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$60,192

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 52% occupancy.Projected nightly rate is $174/night at 72% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$46,815

Avg annual revenue

72%

Avg occupancy rate

$174

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

$20k

$40k

$55k

$80k

Sign up to see the data on 40 all comparables

$7,763

Profit

Revenue

$60,192

Operating Expenses

$19,825

Operating Income

$40,367

Net Effective Rent

$32,604

Profit (Cash Flow)

$7,763

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

87.72%

Payback Period Days

416