BNBCalc Short Term Rental Rental Arbitrage Analysis 460 W Beach Dr, Orondo, WA, 98843

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$60,134

Profit (Cash Flow)

$10,316

Cash on Cash Return

120.0%

Annual Revenue

$60,134

AirDNA projects $442/night at 26% occupancy ($41,973). Airbtics projects $343/night at 48% occupancy ($60,133). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 48% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,495	$60,269	$87,726	$104,747
Occupancy	40%	49%	56%	63%
Nightly Rate	$288	$325	$416	$438

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boating, Pool & Views – Entire Home Near Chelan	$51,003	$315	40%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (5)
Lakeside Chelanigans at The Lookout at Lake Chelan	$87,441	$437	53%	3	3.5	1	$333	✅	✅	✅	Y / Y	⭐️ 5 (7)
Hello Sunshine at The Lookout at Lake Chelan	$80,018	$379	56%	3	2	1	$333	✅	❌	✅	Y / Y	⭐️ 5 (15)
Welcome to Chinook at The Lookout at Lake Chelan	$63,093	$332	50%	3	3.5	1	$333	✅	❌	✅	Y / Y	⭐️ 5 (3)
Welcome to Byrd's Nest at The Lookout at Lake Chel	$65,582	$432	40%	3	3	1	$333	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
3 BR near Chelan. 30 day min.	$54,063	$275	49%	3	2	30	$175	✅	❌	❌	Y / Y	⭐️ 5 (10)
Lake Chelan Stone House	$115,386	$578	54%	3	3.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (88)
Paradise View 101 - Lake Views, Downtown!	$52,486	$168	75%	3	2	2	$252	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Wish You Were Here at The Lookout at Lake Chelan	$50,534	$294	43%	3	2.5	1	$278	✅	✅	✅	Y / Y	⭐️ 0 (1)
The Mager Lake Home at Sun Cove	$33,104	$135	67%	3	3.5	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (5)
Sun Cove Lake House: Columbia River Getaway	$45,702	$301	41%	3	2	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (25)
Lakeside Villa	$44,894	$156	78%	3	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Rose All Day at Chelan Lookout Vacation Rentals	$58,909	$290	54%	3	2.5	1	$333	✅	✅	✅	Y / Y	⭐️ 5 (26)
Love You to the Moon at The Lookout at Lake Chelan	$65,986	$429	41%	3	3.5	1	$333	✅	❌	❌	Y / Y	⭐️ 5 (7)
Welcome to Chickadee at The Lookout at Lake Chelan	$43,283	$258	42%	3	2.5	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (7)
Where the Wild Things Are - Chelan Vacation Rental	$78,511	$424	48%	3	2.5	1	$333	✅	✅	✅	Y / Y	⭐️ 5 (7)
Sunrise Sunburn Sunset at The Lookout Lake Chelan	$85,529	$352	63%	3	3.5	1	$278	✅	❌	❌	Y / Y	⭐️ 0 (2)
Walking on Sunshine at The Lookout at Lake Chelan	$98,132	$416	63%	3	2.5	1	$300	✅	✅	❌	Y / Y	⭐️ 5 (8)
Central WA Columbia Riverview Retreat	$54,082	$262	54%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (113)
Large 3BR Waterview Dog Friendly \| Pool \| Dock	$33,585	$296	31%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 3.6 (8)
Modern Lake HOUSE Private Swimming Pool & Sauna	$76,663	$579	34%	3	3.5	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (6)
Arroyo at The Lookout at Lake Chelan	$75,010	$470	43%	3	3.5	1	$261	✅	❌	❌	Y / Y	⭐️ 0 (0)
Welcome to Reel Good Times at The Lookout at Lake	$63,919	$416	40%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (5)
Vineyard Vista at The Lookout at Lake Chelan	$54,287	$284	49%	3	2.5	1	$278	✅	✅	❌	Y / Y	⭐️ 5 (3)
Welcome to Monkey Business at The Lookout at Lake	$76,947	$326	60%	3	3	1	$333	✅	❌	❌	Y / Y	⭐️ 5 (3)
Dock of the Bay at Chelan Lookout Vacation Rentals	$61,531	$284	56%	3	2.5	1	$278	✅	✅	❌	Y / Y	⭐️ 5 (5)
Welcome to Sandy Cheeks at The Lookout at Lake Che	$70,388	$380	48%	3	2	1	$300	✅	✅	❌	Y / Y	⭐️ 5 (9)
Welcome to Cabernet Cottage at The Lookout at Lake	$59,511	$275	58%	3	2.5	1	$250	✅	❌	❌	Y / Y	⭐️ 0 (2)
Days Like This at The Lookout at Lake Chelan	$71,545	$338	56%	3	3.5	1	$300	✅	✅	✅	Y / Y	⭐️ 0 (0)
Lakey Stars at The Lookout at Lake Chelan	$56,807	$300	49%	3	2.5	1	$278	✅	❌	❌	Y / Y	⭐️ 0 (0)
Charming Family Retreat w/ LAKE VIEWS, & fireplace	$32,501	$240	37%	3	1.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Lakefront Living-Lake Access•Buoy•Views•Downtown	$75,028	$380	52%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (13)
Happy Hours at Chelan Lookout Vacation Rentals	$73,332	$451	42%	3	3.5	1	$333	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
The Chelan House at The Lookout Vacation Rentals	$90,161	$426	56%	3	3.5	1	$333	✅	❌	❌	Y / Y	⭐️ 5 (5)
Treat Yo' Self at Chelan Lookout Vacation Rentals	$62,971	$391	42%	3	2.5	1	$278	✅	❌	❌	Y / Y	⭐️ 5 (9)
Welcome to The Pour house at The Lookout at Lake C	$92,520	$320	76%	3	2.5	1	$289	✅	✅	❌	Y / Y	⭐️ 4.5 (7)

Return Metrics

119.95% 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)	$10,316	$20,632	$30,949	$41,265	$51,581	$103,163	$309,491
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	$10,316	$20,632	$30,949	$41,265	$51,581	$103,163	$309,491

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

119.95%

Payback Period Days

304

Return on Investment

119.95%

460 W Beach Dr Orondo, Washington, 98843

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$60,134

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $442/night at 26% occupancy.Projected nightly rate is $343/night at 48% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$61,730

Avg annual revenue

48%

Avg occupancy rate

$343

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

$25k

$55k

$85k

$115k

$10,316

Profit

Revenue

$60,134

Operating Expenses

$19,817

Operating Income

$40,316

Net Effective Rent

$30,000

Profit (Cash Flow)

$10,316

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

119.95%

Payback Period Days

304