BNBCalc Short Term Rental Investment Analysis 16412 Se Meadowland Ct, Portland, OR 97236

4 bed • 2 bath • 12 guests • $605,000

BNB

Calc

Annual Revenue

$71,033

Profit (Cash Flow)

$7,307

Cap Rate

8.0%

Annual Revenue

$71,033

AirDNA projects $229/night at 67% occupancy ($56,039). Airbtics projects $286/night at 68% occupancy ($71,032). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 68% occupancy rate, $286 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,941	$63,696	$74,261	$101,429
Occupancy	54%	61%	86%	96%
Nightly Rate	$217	$270	$369	$423

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Wisteria… Portland Craftsman	$74,772	$280	69%	4	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (243)
Gorgeous Bungalow with Hot Tub close to Downtown	$67,002	$290	62%	4	3	2	$199	❌	✅	✅	Y / Y	⭐️ 4.5 (62)
Historic Home Located in Central City	$59,423	$396	41%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Ideally Located, Modern & Artistic Large House	$94,053	$419	60%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (89)
Paradise House	$42,445	$223	52%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Clean, Bright, Comfy, Upscale Area, EV Charging	$72,731	$216	92%	4	3	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Mid-Century Sprawling Ranch in lovely Canby, OR	$60,390	$165	100%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (24)
Lake Oswego Mid-Century Modern with Mt. Hood Views	$167,817	$462	96%	4	3	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (5)
Mindful Heart Columbia River Gorge Forest Retreat	$53,447	$261	52%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
Lakefront 2,500 sqft family home w/office + hottub	$32,940	$150	60%	4	3	30	$0	❌	✅	✅	Y / Y	⭐️ 5 (1)

Return Metrics

4.88% 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)	$7,307	$14,614	$21,921	$29,228	$36,535	$73,070	$219,210
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$484,000	$484,000	$484,000	$484,000	$484,000	$484,000	$484,000
Down Payment	$121,000	$121,000	$121,000	$121,000	$121,000	$121,000	$121,000
Property Appreciation	$18,150	$36,844	$56,099	$75,932	$96,360	$208,069	$863,493
Total Return	$630,457	$656,458	$683,020	$710,160	$737,895	$886,139	$1,687,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.88%

Cap Rate

7.95%

Return on Investment

20.98%

16412 Se Meadowland Ct Portland, OR, 97236

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,902/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$7,307

Annual Profit

8.0%

Cap Rate

4.9%

Cash on Cash

$71,033

Annual Revenue

This property is projected to be in the top 56% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 67% occupancy.Projected nightly rate is $286/night at 68% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$72,502

Avg annual revenue

68%

Avg occupancy rate

$286

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

$30k

$75k

$120k

$170k

$7,307

Profit

Revenue

$71,033

Operating Expenses

$22,914

Operating Income

$48,118

Mortgage & Taxes

$40,811

Profit (Cash Flow)

$7,307

$149,650

Cash Investment

Down Payment

$121,000

Renos & Furnishing

$10,500

Closing Costs

$18,150

Total

$149,650

DSCR Ratio

Acceptable

1.18

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.88%

Cap Rate

7.95%

Return on Investment

20.98%

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

$28,714

Deductible property tax

$5,989

Your total deduction

$54,078

Your adjusted annual income

$150,000 - $54,078 = $95,922

Taxes on $95,922 (30%)

$28,777

Your old tax bill

$45,000

Your new tax bill

$28,777

Estimated tax savings

$16,223

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -