BNBCalc.com Investment Analysis Report of 762 Shadow Pl Ne, Renton, WA, 98059

4 bed • 2 bath • 12 guests • $700,000

BNB

Calc

Return Metrics

-10.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.01%

Cap Rate

3.87%

Return on Investment

17.25%

Annual Revenue

$46,890

AirDNA projects $262/night at 49% occupancy ($46,890). Airbtics projects $282/night at 67% occupancy ($69,009). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$42,844$63,473$103,331$160,154
Occupancy58%68%79%85%
Nightly Rate$195$247$347$499

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Cheerful 4-bedroom residential house
$73,154
$294
67%
4383$150❌❌❌N / Y⭐️ 5 (51)Profile

B

Huge Modern Clean Serene Comfort Home
$51,302
$220
61%
43103$200❌❌❌N / Y⭐️ 4.8 (130)Profile

C

House in the Woods (Whole House)
$59,699
$516
30%
44121$399❌✅❌N / Y⭐️ 4.8 (115)Profile

D

20% OFF Mid-Term Stay|Whole House|Child Friendly
$111,578
$340
86%
43102$219❌❌❌N / Y⭐️ 4.8 (66)Profile

E

Newly Remodeled 4 Bedroom 4 Bath With Great View
$47,359
$169
73%
40112$220❌❌❌N / Y⭐️ 5 (163)Profile

Operating Expenses

Monthly Expenses

$1,648

Annual Expenses

$19,776

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,091

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$391

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

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

762 Shadow Pl NE Renton, Washington, 98059

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,357/mo

Agent

Inquire about this property

Contact Agent

$695,100

Zestimate

-29

Airbnb Investor Score

-$13,673

Annual Profit

3.9%

Cap Rate

-10.0%

Cash on Cash

$46,890

Annual Revenue

BNBCalc predicts this property will get $282 per night with 67% occupancy, putting it in the top 46% 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

-10.01%

Cap Rate

3.87%