BNBCalc Short Term Rental Rental Arbitrage Analysis 18200 NW Cornell Rd, Beaverton, OR, 97006

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$35,425

Profit (Cash Flow)

-$1,712

Cash on Cash Return

-39.4%

Annual Revenue

$35,425

AirDNA projects $118/night at 53% occupancy ($22,842). Airbtics projects $183/night at 53% occupancy ($35,425). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,088	$27,749	$74,876	$110,772
Occupancy	27%	68%	73%	77%
Nightly Rate	$90	$105	$273	$385

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious centrally located home w/ massage chair	$21,539	$107	55%	1	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
Modern Garden Apartment	$36,424	$103	90%	1	1	1	$39	❌	❌	❌	Y / Y	⭐️ 5 (184)
Renovated suites with Sofa Bed l No Cleaning fee	$15,654	$329	13%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Cozy private semi-ministudio	$15,420	$47	76%	1	1	1	$50	✅	❌	❌	N / Y	⭐️ 4.7 (202)
Private Guest House by Pool with Trees	$28,325	$108	66%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (65)
Bright 1 bd/patio—Furnished	$22,209	$82	74%	1	1	31	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Birch Pointe 1BR in Beaverton Close to Intel HQ	$22,866	$88	71%	1	1	30	$325	✅	❌	✅	Y / Y	⭐️ 4 (3)
Modern Large Room l No Cleaning fee	$24,572	$373	18%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Perfect 1BR Apartment in Beaverton w/ Pool + Gym	$27,332	$97	71%	1	1	30	$325	✅	✅	✅	Y / Y	⭐️ 4.7 (3)
Japanese Garden Wonder \| Golf . Fitness Center	$9,130	$499	5%	1	1	1	$0	✅	✅	❌	N / Y	⭐️ 4.5 (13)

Return Metrics

-39.36% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,712	-$3,424	-$5,136	-$6,848	-$8,561	-$17,122	-$51,367
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$1,712	-$3,424	-$5,136	-$6,848	-$8,561	-$17,122	-$51,367

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-39.36%

Payback Period Days

Return on Investment

-39.36%

18200 NW Cornell Rd Beaverton, Oregon, 97006-7405

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,393

Zestimate

Beaverton

Zoning

Laws

$35,425

Annual Revenue

BNBCalc predicts this property will get $183 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

$22,347

Avg annual revenue

53%

Avg occupancy rate

$183

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

$10k

$20k

$25k

$35k

-$1,712

Profit

Revenue

$35,425

Operating Expenses

$16,605

Operating Income

$18,820

Net Effective Rent

$20,532

Profit (Cash Flow)

-$1,712

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-39.36%

Payback Period Days