BNBCalc Short Term Rental Investment Analysis 11752 Nw Mellridge Ln, Portland, OR 97229

5 bed • 3 bath • 15 guests • $1,070,000

BNB

Calc

Annual Revenue

$79,952

Profit (Cash Flow)

-$16,301

Cap Rate

5.2%

Annual Revenue

$79,952

AirDNA projects $511/night at 69% occupancy ($128,781). Airbtics projects $398/night at 55% occupancy ($79,951). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 55% occupancy rate, $398 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$65,282	$83,371	$122,463	$140,413
Occupancy	51%	56%	65%	71%
Nightly Rate	$329	$380	$477	$504

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NW Portland Comfort	$147,730	$542	72%	5	4	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (46)
Charming House for 19. Huge Beds/Bathrms on Main	$72,407	$332	52%	5	4	2	$285	❌	❌	❌	Y / Y	⭐️ 5 (51)
Contemporary Country Daylight Ranch w/ Game Room	$102,979	$478	53%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Work or Play 5B retreat W/BBQ* Great Location,Nike	$69,957	$250	66%	5	3	3	$298	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Pacific Northwest Retreat	$100,598	$362	71%	5	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (43)
Your place to relax	$72,725	$319	59%	5	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Pacific Northwest Retreat	$78,860	$399	51%	5	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (108)
Pioneer Park House - 24 hour self check in	$68,631	$475	38%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Serene Haven Heights on Kinsley Terrace G#41862	$77,065	$329	64%	5	4	30	$550	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-6.29% 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)	-$16,300	-$32,601	-$48,902	-$65,202	-$81,503	-$163,006	-$489,020
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$856,000	$856,000	$856,000	$856,000	$856,000	$856,000	$856,000
Down Payment	$214,000	$214,000	$214,000	$214,000	$214,000	$214,000	$214,000
Property Appreciation	$32,100	$65,163	$99,217	$134,294	$170,423	$367,990	$1,527,170
Total Return	$1,085,799	$1,102,561	$1,120,315	$1,139,091	$1,158,919	$1,274,983	$2,108,150

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.29%

Cap Rate

5.22%

Return on Investment

10.16%

11752 Nw Mellridge Ln Portland, OR, 97229

5 bed • 3 bath • 15 guests

Purchase Price

Est. $5,132/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

-13

Airbnb Investor Score

-$16,300

Annual Profit

5.2%

Cap Rate

-6.3%

Cash on Cash

$79,952

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $511/night at 69% occupancy.Projected nightly rate is $398/night at 55% occupancy.

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.

$84,036

Avg annual revenue

55%

Avg occupancy rate

$398

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

$50k

$80k

$115k

$150k

-$16,301

Profit

Revenue

$79,952

Operating Expenses

$24,074

Operating Income

$55,878

Mortgage & Taxes

$72,179

Profit (Cash Flow)

-$16,301

$258,850

Cash Investment

Down Payment

$214,000

Renos & Furnishing

$12,750

Closing Costs

$32,100

Total

$258,850

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.29%

Cap Rate

5.22%

Return on Investment

10.16%

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

$50,783

Deductible property tax

$10,593

Your total deduction

$124,063

Your adjusted annual income

$150,000 - $124,063 = $25,937

Taxes on $25,937 (30%)

$7,781

Your old tax bill

$45,000

Your new tax bill

$7,781

Estimated tax savings

$37,219

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

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: -