BNBCalc Short Term Rental Investment Analysis 1799 Se 29th Ave, Hillsboro, OR 97123

3 bed • 2 bath • 9 guests • $449,900

BNB

Calc

Annual Revenue

$43,712

Profit (Cash Flow)

-$5,999

Cap Rate

5.4%

Annual Revenue

$43,712

AirDNA projects $176/night at 68% occupancy ($43,712). Airbtics projects $189/night at 71% occupancy ($49,012). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,982	$49,723	$63,334	$86,761
Occupancy	66%	73%	79%	87%
Nightly Rate	$146	$176	$206	$258

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sarz's Steampunk Sanctuary	$35,477	$119	71%	3	1	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Modern Retreat near Top Golf	$46,754	$172	69%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
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	$47,264	$171	72%	3	3	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Wonderful home near Nike, Intel and shopping	$43,129	$122	87%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (230)
Spacious, Patio, Near Intel and Nike, Walk to MAX	$61,667	$218	70%	3	3	2	$255	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Newer Fam. Charm 5 Min to Downtown Hillsboro & F.G	$51,443	$197	69%	3	3	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (33)
Good natured home with spacious backyard and patio	$56,648	$189	78%	3	3	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (100)
Beautiful, cozy home with private yard and firepit	$72,395	$215	92%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (64)
Modern 3-bedroom duplex close to Nike and Intel	$51,273	$180	75%	3	3	4	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Aloha Gardens close to Costco, Nike, and Intel	$46,384	$174	68%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
Laurel House	$32,471	$127	64%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (106)
Charming Hillsboro Home w/ Yard, Dogs Welcome	$105,856	$333	83%	3	2	2	$202	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Mountain Chalet wooded on Stream unplugged garden	$27,747	$197	35%	3	3	2	$171	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
2900 SqFt w/ Mt. View! Fam & Pet Friendly w/ Yard	$130,912	$350	100%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (20)
Beaverton Bliss	$68,659	$209	88%	3	3	3	$149	❌	❌	✅	Y / Y	⭐️ 5 (39)
3BR Spacious Hillsboro Oasis	$54,990	$175	80%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Self Check 3 BR Garden Home Near Intel Nike Orenco	$36,948	$121	78%	3	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (258)
BK’s	$34,126	$148	63%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Spacious Hillsboro Home ~ 18 Mi to Portland!	$89,308	$354	65%	3	2	2	$202	❌	✅	❌	Y / Y	⭐️ 5 (45)
Tranquil Retreat with Hot Tub	$83,303	$228	99%	3	3	2	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (12)
Peaceful Ranch-style Single level 3B Retreat	$54,346	$177	79%	3	2	2	$148	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Cozy mid-century with large yard oasis	$36,901	$131	75%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (40)
Ranch nestled in between vineyards & golfing	$35,400	$156	62%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Hillsboro Vacation Rental ~ 19 Mi to Portland!	$121,659	$395	83%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Self Check Fast Internet 3BR Home Near Intel Nike	$29,460	$108	72%	3	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (212)
Newly Remodeled Charming 3/2 w/ King Bed	$67,925	$228	79%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Terrific Spot, One Level, Pet Friendly Fenced Yard	$53,490	$199	67%	3	2	2	$230	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
NEW! Charming Modern Home!	$34,130	$164	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
A: 3 BR Single Story Duplex	$53,716	$183	74%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Entire House with hot tub and outdoor playground	$35,683	$114	74%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (104)
The Gathering Place	$39,106	$133	74%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Pacific University Stay	$43,981	$250	47%	3	3	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Modern & Cozy Gem near Vineyards	$26,628	$185	32%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (30)
Stylish Oasis on Golf Course with Hot tub	$61,189	$206	76%	3	2	14	$150	❌	❌	❌	Y / Y	⭐️ 5 (145)
Cozy & Stylish Hillsboro Home	$38,829	$140	73%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Full House ➡️ Hut Tub	$56,037	$180	79%	3	2	2	$165	✅	✅	❌	Y / Y	⭐️ 4.8 (73)
Relaxing Townhome w/ Patio: 25 Miles to Portland!	$36,784	$134	75%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 3.8 (13)
Your Summer home, steps to Intel RA	$46,449	$163	73%	3	4	5	$250	✅	✅	❌	Y / Y	⭐️ 5 (17)

Return Metrics

-5.35% 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)	-$5,999	-$11,998	-$17,997	-$23,996	-$29,995	-$59,990	-$179,971
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$359,920	$359,920	$359,920	$359,920	$359,920	$359,920	$359,920
Down Payment	$89,980	$89,980	$89,980	$89,980	$89,980	$89,980	$89,980
Property Appreciation	$13,497	$27,398	$41,717	$56,466	$71,657	$154,727	$642,125
Total Return	$457,397	$465,300	$473,620	$482,370	$491,562	$544,637	$912,053

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.35%

Cap Rate

5.41%

Return on Investment

10.64%

1799 Se 29th Ave Hillsboro, OR, 97123

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,158/mo

This property is for sale!

Contact Agent

Hillsboro

Zoning

Laws

-9

Airbnb Investor Score

-$5,999

Annual Profit

5.4%

Cap Rate

-5.4%

Cash on Cash

$43,712

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 68% occupancy.Projected nightly rate is $189/night at 71% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$52,660

Avg annual revenue

71%

Avg occupancy rate

$189

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

$130k

-$5,999

Profit

Revenue

$43,712

Operating Expenses

$19,363

Operating Income

$24,350

Mortgage & Taxes

$30,349

Profit (Cash Flow)

-$5,999

$111,977

Cash Investment

Down Payment

$89,980

Renos & Furnishing

$8,500

Closing Costs

$13,497

Total

$111,977

DSCR Ratio

Weak

0.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.35%

Cap Rate

5.41%

Return on Investment

10.64%

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

$21,353

Deductible property tax

$4,454

Your total deduction

$51,743

Your adjusted annual income

$150,000 - $51,743 = $98,257

Taxes on $98,257 (30%)

$29,477

Your old tax bill

$45,000

Your new tax bill

$29,477

Estimated tax savings

$15,523

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: -