Seattle, WA · 2 bedroom
2-bedroom Airbnb revenue in Seattle
A 2-bedroom short-term rental in Seattle models at $49,700 of gross annual revenue — $208 a night at 65% occupancy, or about $33,796 after modelled operating costs.
Gross annual revenue
$49,700
Nightly rate
$208
Occupancy
65%
Revenue per bedroom
$24,850
How size changes the numbers here
| Size | Nightly rate | Occupancy | Annual revenue |
|---|---|---|---|
| 2 bedroom (this page) | $208 | 65% | $49,700 |
| 3 bedroom | $248 | 66% | $59,700 |
| 4 bedroom | $312 | 64% | $73,000 |
Bedroom bands are modelled from the Seattle market average using size multipliers (a 2-bedroom prices at 84% of a 3-bedroom, a 4-bedroom at 126%), with a small occupancy penalty on larger homes. Operating costs are modelled at 32% of gross revenue for a nightly rental (cleaning, supplies, utilities, platform fees, maintenance, insurance) and 14% for a monthly rental. Financing assumes a 25% down payment and a 30-year loan at 7%. These are planning assumptions, not quotes — replace them with your own numbers.
Want a second opinion on your property?
Send us the address and we will tell you what we think it can do, what the local rules require, and whether co-hosting makes sense for you.