BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2006 Se Morrison St C, Portland, OR 97214

2 bed • 2 bath • 6 guests • $695,000

BNB

Calc

Annual Revenue

$40,498

Profit (Cash Flow)

-$25,329

Cap Rate

3.1%

Annual Revenue

$40,498

AirDNA projects $176/night at 63% occupancy ($40,498). Airbtics projects $183/night at 69% occupancy ($46,119). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $176 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,707$51,085$62,293$87,527
Occupancy60%72%77%86%
Nightly Rate$126$183$208$265

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Private 2 Bed 1 Bath Centrally Located Home

No image available

$29,514
$112
72%
2130$0❌❌❌Y / Y⭐️ 4.9 (208)
The Mid-Century Cabin on Hawthorne ~ Thrift & Eat

No image available

$60,587
$208
76%
211$70❌❌❌Y / Y⭐️ 4.9 (389)
Perfect Hawthorne 2BR - Food Carts & Vintage Shops

No image available

$50,714
$180
72%
211$80❌❌✅Y / Y⭐️ 4.9 (549)
Santa Monica Vibes in PDX ~ Food Carts & Roasters

No image available

$48,696
$190
66%
211$80❌❌✅Y / Y⭐️ 4.9 (271)
Cozy Charming Apartment in Ladd's off Hawthorne

No image available

$29,590
$86
84%
211$50❌❌❌N / Y⭐️ 4.8 (658)
Historic Queen Anne Vernacular ~ 95 WalkScore

No image available

$59,568
$188
82%
212$85❌❌❌Y / Y⭐️ 5 (124)
The Butterfly Cottage

No image available

$37,365
$126
73%
211$100❌❌❌Y / Y⭐️ 4.9 (369)
Joshua Tree Vibes in SE PDX - Local Bars & Food

No image available

$40,063
$128
76%
212$89❌❌❌Y / Y⭐️ 4.8 (644)
Retro Modern 2-Bedroom w/ 90 WalkScore

No image available

$46,772
$210
57%
212$70❌❌✅Y / Y⭐️ 4.8 (412)
#StayInMyDistrict Buckman Loft Popular SE Belmont

No image available

$36,135
$120
72%
211$100❌❌✅Y / Y⭐️ 4.9 (101)
A modern stunner- steps to Belmont! Walk Score 95!

No image available

$56,155
$265
54%
2130$135❌❌❌Y / Y⭐️ 5 (342)
Portland Classic ~ Walk to Local Coffee & Food

No image available

$75,929
$327
61%
211$79❌❌❌Y / Y⭐️ 4.8 (328)
★ Walk to Belmont - 2-bed/1-bath - Walk Score: 95!

No image available

$67,456
$222
77%
2130$119❌❌❌Y / Y⭐️ 4.9 (367)
Light-filled charmer in the heart of Buckman!

No image available

$43,525
$219
49%
211$125❌❌❌Y / Y⭐️ 4.9 (128)
Cozy, 2-Bedroom Basement Apartment in Ladd's

No image available

$36,043
$137
68%
212$80❌❌❌Y / Y⭐️ 5 (81)
Historic Home - Walk to Hawthorne!

No image available

$39,357
$112
86%
211$99❌❌❌N / Y⭐️ 4.8 (563)
Perfect Portland Farmhouse Loft ~ Breweries & Bars

No image available

$83,975
$269
82%
211$75❌❌❌Y / Y⭐️ 4.8 (191)
Peaceful, Close-In, Two Bedroom Flat

No image available

$35,210
$172
53%
213$165❌❌❌Y / Y⭐️ 5 (36)
Ladd's Lodge: 2BD Apartment in Prime Location

No image available

$31,175
$108
75%
212$60❌❌❌Y / Y⭐️ 4.9 (230)
Private Duplex, Fast Internet, Walk To It All

No image available

$46,194
$130
93%
211$85❌❌❌Y / Y⭐️ 4.9 (366)
Hip Local, Artsy Space. Walk to food, pubs & music

No image available

$21,853
$85
64%
212$70❌❌❌N / Y⭐️ 5 (263)
Light-Filled Folk Victorian Near Hawthorne

No image available

$45,159
$174
67%
2130$125❌❌✅Y / Y⭐️ 5 (39)
Buckman Bliss: Quiet Oasis Near Portland's Pulse

No image available

$46,170
$152
76%
211$89❌❌✅Y / Y⭐️ 4.8 (273)
La Casa Burnside ~ Local Eateries ~ Shops ~ Bars

No image available

$62,132
$186
88%
211$75❌❌❌Y / Y⭐️ 4.8 (109)
Charmingly Warm PDX Flat in Trendy SE

No image available

$58,537
$190
79%
211$80❌❌✅N / Y⭐️ 4.8 (290)
Comfy & Cozy 2 Bedroom Portland Flat

No image available

$67,251
$204
86%
211$80❌❌✅N / Y⭐️ 4.7 (324)
Cozy Attic Hideaway in Laurelhurst

No image available

$32,856
$124
67%
211$79❌❌✅Y / Y⭐️ 4.8 (448)
New home in heart of Hip food scene district

No image available

$48,199
$208
58%
231$200❌❌❌Y / Y⭐️ 5 (45)
Newly renovated, centrally located home in PDX

No image available

$26,776
$124
59%
211$0❌❌❌N / Y⭐️ 4.8 (61)
Right on Hawthorne w/ 2 perfectly cozy king beds

No image available

$35,960
$199
47%
213$130❌❌❌Y / Y⭐️ 5 (138)
Moab Vibes in PDX ~ Walk to Local Coffee & Food

No image available

$77,435
$347
59%
211$80❌❌✅Y / Y⭐️ 4.8 (274)
Modern Guesthouse in Portland's Central Eastside

No image available

$74,358
$252
77%
212$130❌❌❌Y / Y⭐️ 5 (357)
Modern Loft Living in Central SE PDX

No image available

$50,661
$437
31%
232$100❌❌❌Y / Y⭐️ 4.7 (16)
Portland's Hawthorne Hideaway - 2 bdrms Own floor

No image available

$38,386
$107
87%
211$79❌✅❌Y / Y⭐️ 4.8 (119)
Lively SE Buckman Neighborhood

No image available

$35,395
$126
72%
212$125❌❌✅Y / Y⭐️ 5 (142)
New home in heart of Hip food scene district

No image available

$48,698
$201
62%
231$200❌❌❌Y / Y⭐️ 5 (48)
Modern Townhome in Heart of Kern's Foodie Heaven

No image available

$68,491
$244
72%
231$135❌❌❌Y / Y⭐️ 5 (62)
Charming 1928 Restaurant Row Bungalow Home

No image available

$39,984
$147
70%
212$100❌❌❌Y / Y⭐️ 4.9 (233)
Cozy Cottage in Sunnyside

No image available

$57,026
$186
80%
212$150❌❌✅Y / Y⭐️ 5 (29)
SE PDX Craftsman

No image available

$27,879
$156
46%
2130$120❌❌❌N / Y⭐️ 4.8 (290)

Return Metrics

-15.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$25,329-$50,658-$75,987-$101,316-$126,645-$253,290-$759,870
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$556,000$556,000$556,000$556,000$556,000$556,000$556,000
Down Payment$139,000$139,000$139,000$139,000$139,000$139,000$139,000
Property Appreciation$20,850$42,325$64,445$87,228$110,695$239,021$991,947
Total Return$690,520$686,667$683,458$680,912$679,050$680,731$927,076

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.22%

Cap Rate

3.1%

Return on Investment

1.41%

property-location

2006 Se Morrison St C Portland, OR, 97214

2 bed • 2 bath • 6 guests

Est. $3,334/mo

Agent

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide


Laws


Market Data

-56

Airbnb Investor Score

-$25,329

Annual Profit

3.1%

Cap Rate

-15.2%

Cash on Cash

$40,498

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 63% occupancy.Projected nightly rate is $183/night at 69% occupancy.

Top 71% of comparables

Top 53% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$47,930

Avg annual revenue

69%

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

$20k

$40k

$65k

$85k

Sign up to see the data on 40 all comparables

-$25,329

Profit

Revenue

$40,498

Operating Expenses

$18,945

Operating Income

$21,553

Mortgage & Taxes

$46,883

Profit (Cash Flow)

-$25,329

$166,350

Cash Investment

Down Payment

$139,000

Renos & Furnishing

$6,500

Closing Costs

$20,850

Total

$166,350

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.22%

Cap Rate

3.1%

Profit (Cummulative)

-$25,329

$556,000

$6,500

$20,850

$0

Total Gain

$2,349

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

$32,985

Deductible property tax

$6,880

Your total deduction

$95,078

Your adjusted annual income

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


Taxes on $54,922 (30%)

$16,476

Your old tax bill

$45,000

Your new tax bill

$16,476


Estimated tax savings

$28,524

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:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -