BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1277 Sw 160th Ave, Beaverton, OR 97006

2 bed β€’ 3 bath β€’ 6 guests β€’ $399,900

BNB

Calc

Annual Revenue

$27,612

Profit (Cash Flow)

-$16,633

Cap Rate

2.6%

Annual Revenue

$27,612

AirDNA projects $151/night at 69% occupancy ($38,054). Airbtics projects $120/night at 63% occupancy ($27,612). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 63% occupancy rate, $120 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,811$30,852$36,978$38,407
Occupancy53%57%78%89%
Nightly Rate$106$121$130$139

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern 2 Bedroom Townhouse near Nike and Intel

No image available

$36,465
$123
81%
233$0❌❌❌Y / Y⭐️ 5 (41)
Luxury 2/2 Unit w/City View, EV Charger, & AC

No image available

$34,581
$157
52%
221$125βœ…βŒβœ…Y / Y⭐️ 4.9 (46)
2 BR Dreamers

No image available

$17,549
$137
35%
213$0❌❌❌Y / Y⭐️ 5 (3)
Northwest Portland Forest View Quiet Family Home

No image available

$38,231
$95
97%
212$65❌❌❌N / Y⭐️ 4.9 (104)
Retreat close to Nike, Intel and dtown

No image available

$22,078
$104
58%
227$0❌❌❌Y / Y⭐️ 4.8 (29)
Comfortable, bright and quiet 2BR west of Portland

No image available

$20,956
$120
42%
212$90❌❌❌Y / Y⭐️ 5 (0)
Cheerful 2B/2.5B House Beaverton

No image available

$27,123
$130
57%
232$0❌❌❌Y / Y⭐️ 0 (0)
PDX Beautiful Luxury Town Home in Premier Location

No image available

$37,149
$130
70%
222$100βŒβŒβœ…Y / Y⭐️ 4.8 (38)
2bed+2.5bath w/ Garage - Close to Nike & Intel

No image available

$39,999
$107
89%
2330$246βŒβŒβœ…Y / Y⭐️ 4.7 (13)
Cheaper than a Hotel Hideaway!

No image available

$21,723
$106
56%
211$0βŒβŒβœ…Y / Y⭐️ 0 (0)

Return Metrics

-16.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$16,633-$33,266-$49,899-$66,532-$83,165-$166,331-$498,994
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$319,920$319,920$319,920$319,920$319,920$319,920$319,920
Down Payment$79,980$79,980$79,980$79,980$79,980$79,980$79,980
Property Appreciation$11,997$24,353$37,081$50,190$63,693$137,532$570,762
Total Return$395,263$390,987$387,082$383,558$380,427$371,100$471,667

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.84%

Cap Rate

2.58%

Return on Investment

-0.71%

property-location

1277 Sw 160th Ave Beaverton, OR, 97006

2 bed β€’ 3 bath β€’ 6 guests

Est. $1,918/mo

Agent

This property is for sale!

Contact Agent

Beaverton

Zoning


Laws

-65

Airbnb Investor Score

-$16,633

Annual Profit

2.6%

Cap Rate

-16.8%

Cash on Cash

$27,612

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $151/night at 69% occupancy.Projected nightly rate is $120/night at 63% occupancy.

Top 41% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$29,585

Avg annual revenue

63%

Avg occupancy rate

$120

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$30k

$40k

Sign up to see the data on 10 all comparables

-$16,633

Profit

Revenue

$27,612

Operating Expenses

$17,270

Operating Income

$10,343

Mortgage & Taxes

$26,976

Profit (Cash Flow)

-$16,633

$98,727

Cash Investment

Down Payment

$79,980

Renos & Furnishing

$6,750

Closing Costs

$11,997

Total

$98,727

DSCR Ratio

Weak

0.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.84%

Cap Rate

2.58%

Profit (Cummulative)

-$16,633

$319,920

$6,750

$11,997

$0

Total Gain

-$708

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

$18,980

Deductible property tax

$3,959

Your total deduction

$57,182

Your adjusted annual income

$150,000 - $57,182 = $92,818


Taxes on $92,818 (30%)

$27,845

Your old tax bill

$45,000

Your new tax bill

$27,845


Estimated tax savings

$17,155

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: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • 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: -