BNBCalc Short Term Rental Investment Analysis 13634 NW Stonebridge Dr, Portland, OR, 97229

5 bed • 3 bath • 10 guests • $800,000

BNB

Calc

Annual Revenue

$114,606

Profit (Cash Flow)

$32,062

Cap Rate

10.8%

Annual Revenue

$114,606

AirDNA projects $541/night at 58% occupancy ($114,606). Airbtics projects $403/night at 58% occupancy ($85,372). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $541 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,277	$90,831	$126,079	$152,926
Occupancy	51%	61%	67%	73%
Nightly Rate	$324	$384	$475	$536

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	$138,559	$534	68%	5	4	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (46)
Charming House for 19. Huge Beds/Bathrms on Main	$65,693	$332	46%	5	4	2	$285	❌	❌	❌	Y / Y	⭐️ 5 (51)
Contemporary Country Daylight Ranch w/ Game Room	$97,169	$469	51%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Work or Play 5B retreat W/BBQ* Great Location,Nike	$69,553	$252	64%	5	3	3	$298	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Your place to relax	$71,469	$317	58%	5	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Pacific Northwest Retreat	$105,056	$368	73%	5	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (43)
Pacific Northwest Retreat	$79,918	$401	51%	5	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (108)
1.2M Luxury Home, Hot Tub, 4 King Beds, Fast Wifi	$160,372	$563	77%	5	4	3	$245	❌	✅	✅	Y / Y	⭐️ 5 (62)
Pioneer Park House - 24 hour self check in	$65,371	$477	36%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Serene Haven Heights on Kinsley Terrace G#41862	$75,424	$322	64%	5	4	30	$550	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

16.29% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$32,061	$64,123	$96,185	$128,247	$160,309	$320,619	$961,859
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$856,061	$912,843	$970,367	$1,028,654	$1,087,729	$1,395,752	$2,903,669

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.29%

Cap Rate

10.75%

Return on Investment

32.48%

13634 NW Stonebridge Dr Portland, Oregon, 97229-4495

5 bed • 3 bath • 10 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

$114,606

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $541/night at 58% occupancy.Projected nightly rate is $403/night at 58% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$92,858

Avg annual revenue

58%

Avg occupancy rate

$403

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

$65k

$95k

$125k

$160k

$32,062

Profit

Revenue

$114,606

Operating Expenses

$28,579

Operating Income

$86,027

Mortgage & Taxes

$53,965

Profit (Cash Flow)

$32,062

$196,750

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$12,750

Closing Costs

$24,000

Total

$196,750

DSCR Ratio

Strong

1.59

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.29%

Cap Rate

10.75%

Return on Investment

32.48%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$48,952

Your adjusted annual income

$150,000 - $48,952 = $101,048

Taxes on $101,048 (30%)

$30,314

Your old tax bill

$45,000

Your new tax bill

$30,314

Estimated tax savings

$14,686

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