BNBCalc Short Term Rental Investment Analysis 1508 Fish Tail Rd, Maupin, OR 97037

3 bed • 2 bath • 9 guests • $395,000

BNB

Calc

Annual Revenue

$49,359

Profit (Cash Flow)

$2,617

Cap Rate

7.4%

Annual Revenue

$49,359

AirDNA projects $233/night at 58% occupancy ($49,359). Airbtics projects $226/night at 53% occupancy ($43,748). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $233 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,777	$39,802	$52,401	$88,251
Occupancy	38%	52%	63%	78%
Nightly Rate	$171	$196	$215	$293

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Deschutes River front w/hot tub, Fire Table & AC	$66,567	$202	78%	3	1	1	$100	❌	✅	✅	Y / Y	⭐️ 4.9 (317)
Beautiful Log Cabin at Rock Creek Reservoir	$40,232	$217	47%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (105)
Pine Hollow Family Friendly Lakeview Home!	$38,990	$211	48%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (40)
Lake Front Home on Pine Hollow	$58,201	$271	56%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
log cabin by lake in Pine Hollow Hot tub pizzaoven	$24,631	$166	35%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (132)
Luxury Lakefront Home!	$123,071	$496	65%	3	2	3	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Quiet Country Vacation Home	$39,403	$163	60%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Eagles Point at the Lake!	$24,312	$187	30%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Lake view house in Pine Hollow	$54,534	$165	86%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cabin in the Pines	$23,487	$191	31%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

2.63% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,616	$5,233	$7,850	$10,467	$13,084	$26,169	$78,508
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$316,000	$316,000	$316,000	$316,000	$316,000	$316,000	$316,000
Down Payment	$79,000	$79,000	$79,000	$79,000	$79,000	$79,000	$79,000
Property Appreciation	$11,850	$24,055	$36,627	$49,575	$62,913	$135,846	$563,768
Total Return	$409,466	$424,289	$439,477	$455,043	$470,997	$557,016	$1,037,276

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.63%

Cap Rate

7.4%

Return on Investment

18.46%

1508 Fish Tail Rd Maupin, OR, 97037

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,895/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,616

Annual Profit

7.4%

Cap Rate

2.6%

Cash on Cash

$49,359

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $233/night at 58% occupancy.Projected nightly rate is $226/night at 53% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$49,342

Avg annual revenue

53%

Avg occupancy rate

$226

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

$20k

$55k

$90k

$125k

$2,617

Profit

Revenue

$49,359

Operating Expenses

$20,097

Operating Income

$29,262

Mortgage & Taxes

$26,645

Profit (Cash Flow)

$2,617

$99,350

Cash Investment

Down Payment

$79,000

Renos & Furnishing

$8,500

Closing Costs

$11,850

Total

$99,350

DSCR Ratio

Acceptable

1.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.63%

Cap Rate

7.4%

Return on Investment

18.46%

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

$18,747

Deductible property tax

$3,910

Your total deduction

$37,688

Your adjusted annual income

$150,000 - $37,688 = $112,312

Taxes on $112,312 (30%)

$33,694

Your old tax bill

$45,000

Your new tax bill

$33,694

Estimated tax savings

$11,306

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:

5,227 sqft

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: Residential - Vacant Land

Stories: 0

Lot size: 5,227 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: MDR

Land Use: Residential

Parcel Number: 5S 14E 5 BB 359

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $29,430

County Est. Land Value: $29,430

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/11/22	$32,000	0%	Maupin Heights Development Llc
03/22/18	$12,000	0%	Scan Munroc, Jolene Munroc

Ownership

Name: Maupin Heights Development Llc

Owner Occupied: No

Owner Mailing Address: Po Box 80306, Portland, Or 97280

Years Owned: 24

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No