Walla Walla, WA · 4 bedroom
4-bedroom Airbnb revenue in Walla Walla
A 4-bedroom short-term rental in Walla Walla models at $62,000 of gross annual revenue — $312 a night at 54% occupancy, or about $42,160 after modelled operating costs.
Gross annual revenue
$62,000
Nightly rate
$312
Occupancy
54%
Revenue per bedroom
$15,500
How size changes the numbers here
| Size | Nightly rate | Occupancy | Annual revenue |
|---|---|---|---|
| 2 bedroom | $208 | 55% | $42,200 |
| 3 bedroom | $248 | 56% | $50,700 |
| 4 bedroom (this page) | $312 | 54% | $62,000 |
Bedroom bands are modelled from the Walla Walla 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.