BNBCalc Short Term Rental Investment Analysis 1260 Ne Horizon Loop 307, Hillsboro, OR 97124

1 bed • 1 bath • 3 guests • $299,900

BNB

Calc

Annual Revenue

$41,638

Profit (Cash Flow)

$19,576

Cap Rate

7.5%

Annual Revenue

$41,638

AirDNA projects $132/night at 67% occupancy ($32,302). Airbtics projects $150/night at 76% occupancy ($41,637). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 76% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,189	$41,882	$58,779	$65,804
Occupancy	73%	77%	90%	93%
Nightly Rate	$123	$147	$176	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Orenco Station Executive Loft	$44,739	$201	58%	1	2	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (85)
Loft 311 in the Heart of Orenco Station	$33,484	$123	73%	1	1	7	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Condo in the Heart of Orenco Station (Nike, Intel)	$36,215	$120	79%	1	1	5	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
PDX Iconic Executive Style Loft in Orenco Station	$40,929	$126	87%	1	1	7	$100	✅	❌	❌	Y / Y	⭐️ 5 (43)
Studio 211 - near Intel, Nike & Wine Country	$34,849	$100	91%	1	1	7	$100	❌	❌	❌	Y / Y	⭐️ 5 (63)
Cool Loft in the center of Orenco Station	$46,731	$168	76%	1	1	21	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Sunshine Apartment in Hillsboro!	$42,050	$149	76%	1	1	2	$60	✅	✅	❌	Y / N	⭐️ 5 (5)
Cool loft right in Orenco Station, Hillsboro, OR	$61,401	$179	93%	1	1	21	$125	❌	❌	✅	Y / Y	⭐️ 5 (24)
Brownstone Loft in Orenco	$23,751	$189	32%	1	1	29	$125	❌	❌	❌	Y / Y	⭐️ 5 (18)
Starry Apartment in Hillsboro!	$53,070	$145	100%	1	1	2	$60	✅	✅	❌	Y / N	⭐️ 3 (2)

Return Metrics

26.73% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,575	$39,151	$58,727	$78,303	$97,879	$195,758	$587,276
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,920	$239,920	$239,920	$239,920	$239,920	$239,920	$239,920
Down Payment	$59,980	$59,980	$59,980	$59,980	$59,980	$59,980	$59,980
Property Appreciation	$8,997	$18,263	$27,808	$37,640	$47,766	$103,140	$428,036
Total Return	$328,472	$357,315	$386,436	$415,843	$445,545	$598,799	$1,315,212

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.73%

Cap Rate

7.51%

Return on Investment

43.04%

1260 Ne Horizon Loop 307 Hillsboro, OR, 97124

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,438/mo

This property is for sale!

Contact Agent

Hillsboro

Zoning

Laws

Airbnb Investor Score

$2,314

Annual Profit

7.5%

Cap Rate

26.7%

Cash on Cash

$41,638

Annual Revenue

BNBCalc predicts this property will get $150 per night with 76% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

$41,721

Avg annual revenue

76%

Avg occupancy rate

$150

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

$50k

$60k

$19,576

Profit

Revenue

$41,638

Operating Expenses

$19,093

Operating Income

$22,545

Mortgage & Taxes

$2,969

Profit (Cash Flow)

$19,576

$73,227

Cash Investment

Down Payment

$59,980

Renos & Furnishing

$4,250

Closing Costs

$8,997

Total

$73,227

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.73%

Cap Rate

7.51%

Return on Investment

43.04%

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

$14,234

Deductible property tax

$2,969

Your total deduction

$27,982

Your adjusted annual income

$150,000 - $27,982 = $122,018

Taxes on $122,018 (30%)

$36,605

Your old tax bill

$45,000

Your new tax bill

$36,605

Estimated tax savings

$8,395

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: Yes

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: -