BNBCalc.com Investment Analysis Report of 1601 S Main St, Seattle, WA, 98144

3 bed • 1.5 bath • 6 guests • $550,000

BNB

Calc

Return Metrics

6.89% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.89%

Cap Rate

9.06%

Return on Investment

22.43%

Annual Revenue

$73,041

AirDNA projects $303/night at 66% occupancy ($73,041). Airbtics projects $202/night at 72% occupancy ($53,121). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$34,853$50,454$73,791$102,254
Occupancy60%75%83%90%
Nightly Rate$154$176$231$296

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Central Oasis ~ Rooftop Patio - 110
$42,335
$160
66%
3282$245❌❌❌N / Y⭐️ 5 (28)Profile

B

Walk to CapHill 3B2B Designer w/ Rooftop & Parking
$42,402
$192
57%
3262$195❌❌✅N / Y⭐️ 5 (101)Profile

C

Central Seattle 3bed 2 bth House- Gorgeous Getaway
$41,621
$189
58%
3292$125❌❌❌N / Y⭐️ 4.8 (143)Profile

D

Townhouse in Capitol Hill! W/Rooftop Deck Views!
$64,419
$206
82%
3282$215❌❌❌N / Y⭐️ 5 (341)Profile

E

Stunning Townhome with Loft Space, Chefs Kitchen
$52,342
$155
88%
3372$150❌❌❌N / Y⭐️ 4.9 (41)Profile

Operating Expenses

Monthly Expenses

$1,931

Annual Expenses

$23,175

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

1601 South Main St B Seattle, Washington, 98144

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$739,400

Zestimate

54

Airbnb Investor Score

$9,294

Annual Profit

9.1%

Cap Rate

6.9%

Cash on Cash

$73,041

Annual Revenue

BNBCalc predicts this property will get $202 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.89%

Cap Rate

9.06%