BNBCalc.com Rental Arbitrage Analysis Report of 1525 9th Ave, Seattle, WA 98101, USA

1 bed • 1 bath • 4 guests • $2,600

BNB

Calc

Return Metrics

-83.71% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-83.71%

Payback Period Days

0

Return on Investment

-83.71%

Annual Revenue

$42,967

AirDNA projects $173/night at 68% occupancy ($42,967).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,465

Annual Expenses

$17,586

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$918

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$358

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

Property Manager Fee

$0

1525 9th Ave Seattle, Washington, 98101

1 bed • 1 bath • 4 guests • $2,600

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$42,967

Profit (Cash Flow)

-$5,818

No payback period

Cash on Cash Return

-83.7%

Annual Revenue

$42,967

AirDNA projects $173/night at 68% occupancy ($42,967)

Occupancy Rate

Avg Daily Rate

Return Metrics

-83.71% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-83.71%

Payback Period Days

0