BNBCalc Short Term Rental Investment Analysis 1609 Se 67th Ave, Hillsboro, OR 97123

3 bed • 2 bath • 9 guests • $619,950

BNB

Calc

Annual Revenue

$47,029

Profit (Cash Flow)

-$14,585

Cap Rate

4.4%

Annual Revenue

$47,029

AirDNA projects $222/night at 58% occupancy ($47,028). Airbtics projects $186/night at 64% occupancy ($43,478). Airbtics predicts this property will perform in the 38% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $222 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,319	$45,253	$51,988	$67,454
Occupancy	62%	66%	70%	77%
Nightly Rate	$169	$172	$186	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Good natured home with spacious backyard and patio	$56,454	$184	78%	3	3	5	$110	❌	❌	❌	Y / Y	⭐️ 5 (96)
Bright and Open Layout, Close to Intel and Nike	$38,349	$169	62%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Modern home in Orenco - Near Intel and Nike	$46,889	$171	70%	3	3	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Peaceful Ranch-style Single level 3B Retreat	$48,554	$174	71%	3	2	2	$148	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Spacious, Patio, Near Intel and Nike, Walk to MAX	$57,181	$213	66%	3	3	2	$255	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Modern Retreat near Top Golf	$45,212	$170	67%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Spacious Hillsboro Home ~ 18 Mi to Portland!	$78,090	$310	64%	3	2	2	$202	❌	✅	❌	Y / Y	⭐️ 4.9 (34)
Quiet, comfortable home. Near Nike and Intel	$24,766	$187	32%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Self Check 3 BR Garden Home Near Intel Nike Orenco	$38,651	$124	77%	3	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (255)
NEW! Charming Modern Home!	$37,386	$161	55%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (23)

Return Metrics

-9.65% 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)	-$14,584	-$29,169	-$43,754	-$58,339	-$72,924	-$145,848	-$437,544
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$495,960	$495,960	$495,960	$495,960	$495,960	$495,960	$495,960
Down Payment	$123,990	$123,990	$123,990	$123,990	$123,990	$123,990	$123,990
Property Appreciation	$18,598	$37,754	$57,486	$77,809	$98,741	$213,210	$884,831
Total Return	$623,963	$628,535	$633,681	$639,419	$645,767	$687,312	$1,067,237

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.65%

Cap Rate

4.39%

Return on Investment

6.68%

1609 Se 67th Ave Hillsboro, OR, 97123

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,974/mo

This property is for sale!

Contact Agent

Hillsboro

Zoning

Laws

-29

Airbnb Investor Score

-$14,584

Annual Profit

4.4%

Cap Rate

-9.7%

Cash on Cash

$47,029

Annual Revenue

This property is projected to be in the top 38% revenue percentile compared to similar properties nearby.
Projected nightly rate is $222/night at 58% occupancy.Projected nightly rate is $186/night at 64% occupancy.

Occupancy Rate

Top 81% 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.

$47,153

Avg annual revenue

64%

Avg occupancy rate

$186

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

$40k

$60k

$80k

-$14,585

Profit

Revenue

$47,029

Operating Expenses

$19,794

Operating Income

$27,235

Mortgage & Taxes

$41,820

Profit (Cash Flow)

-$14,585

$151,089

Cash Investment

Down Payment

$123,990

Renos & Furnishing

$8,500

Closing Costs

$18,599

Total

$151,089

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.65%

Cap Rate

4.39%

Return on Investment

6.68%

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

$29,423

Deductible property tax

$6,138

Your total deduction

$77,175

Your adjusted annual income

$150,000 - $77,175 = $72,825

Taxes on $72,825 (30%)

$21,847

Your old tax bill

$45,000

Your new tax bill

$21,847

Estimated tax savings

$23,153

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: -