BNBCalc Short Term Rental Rental Arbitrage Analysis 24320 Carter Rd Bothell WA 98021

5 bed • 2.5 bath • 15 guests • $0

BNB

Calc

Report by:

Leticia Alexander-Lutterodt

leticia.alexlutterodt@gmail.com

Annual Revenue

$102,692

Profit (Cash Flow)

$39,542

Cash on Cash Return

248.3%

Annual Revenue

$102,692

AirDNA projects $396/night at 71% occupancy ($102,692).

BNB Calc projects a 71% occupancy rate, $396 rate per night.

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

Return Metrics

248.3% 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)	$39,542	$79,084	$118,626	$158,168	$197,710	$395,420	$1,186,261
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	$39,542	$79,084	$118,626	$158,168	$197,710	$395,420	$1,186,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

248.3%

Payback Period Days

147

Return on Investment

248.3%

24320 Carter Rd Bothell, WA, 98021

5 bed • 2.5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,834

Zestimate

$102,692

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$39,542

Profit

Revenue

$102,692

Operating Expenses

$24,750

Operating Income

$77,942

Net Effective Rent

$38,400

Profit (Cash Flow)

$39,542

$15,925

Cash Investment

Renos & Furnishing

$12,625

Setup Costs

$3,300

Total

$15,925

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

248.3%

Payback Period Days

147

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -