BNBCalc Short Term Rental Investment Analysis 1125 Nw 9th Ave 302, Portland, OR 97209

2 bed • 2 bath • 6 guests • $499,000

BNB

Calc

Annual Revenue

$43,362

Profit (Cash Flow)

-$9,616

Cap Rate

4.8%

Annual Revenue

$43,362

AirDNA projects $265/night at 66% occupancy ($63,881). Airbtics projects $224/night at 53% occupancy ($43,361). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 53% occupancy rate, $224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,757	$42,168	$77,260	$92,775
Occupancy	43%	53%	66%	70%
Nightly Rate	$150	$188	$295	$338

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Mott Sisters Style Salon-Near Moda Center	$37,420	$213	48%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Large Flat w/ Walking Distance 2 MODA Center	$39,000	$148	72%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (291)
Lovely spacious 2-Bedroom unit in Pearl District.	$52,942	$263	55%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (85)
The Oasis in the City	$27,926	$109	70%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (271)
Burnside Suites: Spacious 2nd Floor Loft	$53,589	$306	42%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern Loft Living in Central SE PDX	$52,265	$420	34%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Burnside Suites: Luxurious 3rd Floor Apartment	$40,186	$329	31%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
Amazing Location, Cozy Urban Retreat: Angel's Rest	$36,201	$157	63%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Convention Center/ Moda/ Eliot/ West Irvington	$33,350	$134	68%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (234)
Fantastically Located Urban Retreat: Painted Hills	$37,052	$163	52%	2	1	3	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (19)

Return Metrics

-7.92% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,616	-$19,232	-$28,848	-$38,464	-$48,081	-$96,162	-$288,486
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,200	$399,200	$399,200	$399,200	$399,200	$399,200	$399,200
Down Payment	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800
Property Appreciation	$14,970	$30,389	$46,270	$62,628	$79,477	$171,614	$712,203
Total Return	$504,353	$510,156	$516,422	$523,163	$530,396	$574,451	$922,717

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.92%

Cap Rate

4.81%

Return on Investment

8.45%

1125 Nw 9th Ave 302 Portland, OR, 97209

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,393/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

-21

Airbnb Investor Score

-$9,616

Annual Profit

4.8%

Cap Rate

-7.9%

Cash on Cash

$43,362

Annual Revenue

BNBCalc predicts this property will get $224 per night with 53% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,993

Avg annual revenue

53%

Avg occupancy rate

$224

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$35k

$45k

$55k

-$9,616

Profit

Revenue

$43,362

Operating Expenses

$19,317

Operating Income

$24,045

Mortgage & Taxes

$33,661

Profit (Cash Flow)

-$9,616

$121,270

Cash Investment

Down Payment

$99,800

Renos & Furnishing

$6,500

Closing Costs

$14,970

Total

$121,270

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.92%

Cap Rate

4.81%

Return on Investment

8.45%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,683

Deductible property tax

$4,940

Your total deduction

$59,948

Your adjusted annual income

$150,000 - $59,948 = $90,052

Taxes on $90,052 (30%)

$27,016

Your old tax bill

$45,000

Your new tax bill

$27,016

Estimated tax savings

$17,984

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

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

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -