BNBCalc Short Term Rental Rental Arbitrage Analysis 3127 Willow Pointe Dr, Richland, WA, 99354

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$34,742

Profit (Cash Flow)

-$9,830

Cash on Cash Return

-111.1%

Annual Revenue

$34,742

AirDNA projects $167/night at 64% occupancy ($39,037). Airbtics projects $164/night at 58% occupancy ($34,742). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,464	$32,400	$48,609	$73,964
Occupancy	47%	55%	69%	85%
Nightly Rate	$121	$154	$185	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Riverside Home Near Kadlec/Hanford	$38,266	$123	85%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (263)
Peaceful park-like Getaway Winter special	$44,235	$170	69%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (253)
Cheerful 3-bedroom cottage with on site parking!	$35,445	$134	69%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (45)
Executive 3 BDRM W/ Office	$43,260	$212	48%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
Charming Richland Home near Columbia River	$33,428	$118	73%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (44)
SWEET RIVER RETREAT: your cozy oasis of cool	$34,606	$170	53%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (79)
Classy, Open, New Condo! King Suite, Soaking Tub!	$22,162	$112	49%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (75)
Cozy 3 bedroom, 1 bathroom.	$25,669	$102	63%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (126)
West Richland Vacation Rental - Close to Wineries!	$31,780	$123	64%	3	2	2	$148	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Executive home, family sized comfort, winery row!	$35,275	$109	85%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (86)
Entire Home for Working Professionals	$48,098	$148	87%	3	2.5	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cozy abode with balcony on riverfront trail	$49,008	$194	67%	3	2.5	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (6)
The Cottonwood Cottage ~ Come stay with us!	$39,901	$116	87%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (162)
Stunning New Home Within Minutes From The River	$33,675	$160	54%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (88)
Perfect Space for a Comfortable Stay	$57,169	$237	64%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
All the comforts Lovely Pasco home	$50,293	$183	74%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (33)
Modern home, Centrally located, Recently renovated	$35,807	$225	42%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
The Arthur House Comfortable, Quiet Neighborhood	$47,810	$132	97%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (79)
Easy access to 182. Spotless and spacious 3 bed	$23,069	$191	33%	3	2	30	$140	❌	❌	❌	Y / Y	⭐️ 5 (7)
Clubhouse w/ Year-Round Pool at Dolphin Townhouse	$45,552	$184	64%	3	2	28	$200	✅	❌	❌	Y / Y	⭐️ 5 (36)
Modern WestRichland Condo-King Suite, Soaking Tub	$24,884	$111	55%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
West Richland Home w/ Vineyard & Mountain Views!	$55,008	$293	50%	3	2.5	2	$186	❌	❌	✅	Y / Y	⭐️ 4 (11)
Radiant TopFloor 3bd Condo, King Suite, SoakingTub	$27,212	$114	58%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (48)
Richland B House 7 Beds! Pets OK	$25,686	$134	47%	3	1	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (20)
Executive-Deck-PingPong-Bikes-Sleeps5-8-Kingsuite	$94,569	$366	70%	3	2	7	$385	❌	❌	❌	Y / Y	⭐️ 5 (23)
Uptown Charmer	$23,680	$178	32%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (29)
The blue cozy house	$29,162	$166	48%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Come Sail Away Home	$31,023	$149	56%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (121)
Ultra Comfort Condo, 3bd wKing Suite, Soaking Tub!	$25,546	$108	54%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (77)
Entire place, quick access to Wine, Hanford & BMX	$30,296	$167	48%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (35)
Classy, Open, New, TOP floor condo! Long stays!	$13,066	$105	34%	3	2	27	$125	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern West Richland Condo-28+ days stays!	$29,711	$123	66%	3	2	28	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
West Richland Home w/ Large Yard: Near Wineries!	$23,145	$124	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Radiant Top Floor, Spacious Condo, 28+days stay!	$15,993	$115	38%	3	2	28	$125	❌	❌	❌	Y / Y	⭐️ 5 (4)
Entire home West Richland	$78,994	$221	95%	3	2.5	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (36)
The Retreat~New cozy 3 Br Townhome~wine country	$25,960	$173	41%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Viewpoint~New cozy 3 bedroom townhome~wine country	$23,807	$174	35%	3	3	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Richland Kimball Cottage	$38,929	$125	84%	3	1	7	$150	❌	❌	✅	N / Y	⭐️ 5 (96)

Return Metrics

-111.07% 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)	-$9,830	-$19,660	-$29,491	-$39,321	-$49,152	-$98,304	-$294,913
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	-$9,830	-$19,660	-$29,491	-$39,321	-$49,152	-$98,304	-$294,913

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-111.07%

Payback Period Days

Return on Investment

-111.07%

3127 Willow Pointe Dr Richland, Washington, 99354

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$34,742

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $167/night at 64% occupancy.Projected nightly rate is $164/night at 58% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$35,911

Avg annual revenue

58%

Avg occupancy rate

$164

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

$10k

$40k

$65k

$95k

-$9,830

Profit

Revenue

$34,742

Operating Expenses

$16,516

Operating Income

$18,226

Net Effective Rent

$28,056

Profit (Cash Flow)

-$9,830

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-111.07%

Payback Period Days