BNBCalc Short Term Rental Investment Analysis 13242 Sw Timara Ln, Portland, OR 97224

3 bed • 2 bath • 9 guests • $695,000

BNB

Calc

Annual Revenue

$49,366

Profit (Cash Flow)

-$17,614

Cap Rate

4.2%

Annual Revenue

$49,366

AirDNA projects $218/night at 62% occupancy ($49,366). Airbtics projects $261/night at 70% occupancy ($66,730). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 62% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,270	$70,688	$104,807	$135,889
Occupancy	65%	72%	84%	95%
Nightly Rate	$208	$258	$329	$372

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tigard Retreat w/Deck, 15 Mins From Portland!	$87,143	$350	65%	3	2	4	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Tualatin Villa on the Lake	$68,533	$175	95%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (103)
Three bedroom Beaverton home	$64,168	$188	90%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (31)
Modern home w/Hot Tub! In small town	$82,976	$310	65%	3	3	2	$300	❌	✅	✅	Y / Y	⭐️ 4.8 (81)
On Your Bucket List - Hospitality Awaits You!	$63,626	$229	71%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Old Town Retreat - Best place in Old Town Sherwood	$63,522	$237	69%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (109)
Entire urban ranch in Tigard	$84,568	$387	58%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
La Casa with Luxury Amenities	$74,127	$258	75%	3	2	2	$110	❌	✅	✅	Y / Y	⭐️ 4.9 (187)
Lovely 3-bedroom Home with fireplace	$39,520	$110	97%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (105)
Gorgeous Lake Front Home, Central Location	$74,092	$264	74%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Cozy, Comfortable & Conveniently Located 3BR	$57,041	$156	96%	3	3	4	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Captivating Storybook A-Frame	$46,467	$397	31%	3	2	2	$150	❌	❌	✅	N / N	⭐️ 4.2 (5)
Mid-Century Modern Gem in PDX/LO	$76,612	$256	78%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Completely updated home in Lake Oswego!	$100,090	$349	72%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (95)

Return Metrics

-10.46% 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)	-$17,613	-$35,227	-$52,841	-$70,455	-$88,068	-$176,137	-$528,412
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$556,000	$556,000	$556,000	$556,000	$556,000	$556,000	$556,000
Down Payment	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000
Property Appreciation	$20,850	$42,325	$64,445	$87,228	$110,695	$239,021	$991,947
Total Return	$698,236	$702,097	$706,603	$711,773	$717,626	$757,884	$1,158,534

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.46%

Cap Rate

4.21%

Return on Investment

5.97%

13242 Sw Timara Ln Portland, OR, 97224

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,334/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

-33

Airbnb Investor Score

-$17,613

Annual Profit

4.2%

Cap Rate

-10.5%

Cash on Cash

$49,366

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $218/night at 62% occupancy.Projected nightly rate is $261/night at 70% occupancy.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

15 Airbnb Comparables

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

$67,336

Avg annual revenue

70%

Avg occupancy rate

$261

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

$50k

$75k

$100k

-$17,614

Profit

Revenue

$49,366

Operating Expenses

$20,098

Operating Income

$29,269

Mortgage & Taxes

$46,883

Profit (Cash Flow)

-$17,614

$168,350

Cash Investment

Down Payment

$139,000

Renos & Furnishing

$8,500

Closing Costs

$20,850

Total

$168,350

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.46%

Cap Rate

4.21%

Return on Investment

5.97%

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

$32,985

Deductible property tax

$6,880

Your total deduction

$87,639

Your adjusted annual income

$150,000 - $87,639 = $62,361

Taxes on $62,361 (30%)

$18,708

Your old tax bill

$45,000

Your new tax bill

$18,708

Estimated tax savings

$26,292

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: 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: -