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 Rental Arbitrage Analysis 2140 Cal Young Rd, Eugene, OR, 97401

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$47,036

Profit (Cash Flow)

$121

Cash on Cash Return

1.4%

Annual Revenue

$47,036

AirDNA projects $274/night at 47% occupancy ($47,036). Airbtics projects $313/night at 58% occupancy ($66,306). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 47% occupancy rate, $274 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,609$49,143$112,236$163,789
Occupancy40%55%72%86%
Nightly Rate$185$237$418$510

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
Convenient! <4 miles to UofO & sports arenas

No image available

$30,669
$236
35%
312$100❌❌❌Y / Y⭐️ 5 (17)
Spacious home+outdoor living/hot tub near U of O.

No image available

$159,693
$1,212
36%
332$0❌✅❌Y / Y⭐️ 5 (2)
Emerald City, Home *Extended Stays Available*

No image available

$36,090
$155
61%
311$99❌❌❌Y / Y⭐️ 4.8 (45)
Centrally located home w/pool

No image available

$119,513
$802
40%
332$150✅❌✅Y / Y⭐️ 4.8 (233)
KING BED, Centrally Located, cozy Townhouse w/ AC

No image available

$39,277
$182
55%
331$120❌❌✅Y / Y⭐️ 5 (269)
Charming home. Pet friendly backyard. New hot tub!

No image available

$49,401
$252
50%
331$156❌✅✅Y / Y⭐️ 4.7 (80)
Spacious 3-bedroom home with outdoor space

No image available

$47,511
$186
67%
331$100❌❌❌Y / Y⭐️ 5 (74)
Hazel's House 3bd 1bth. Walkable to Autzen Stadium

No image available

$33,781
$116
76%
312$99❌❌✅Y / Y⭐️ 4.8 (39)
The Sorrel House

No image available

$59,034
$188
85%
312$100❌❌✅Y / Y⭐️ 5 (90)
The Kodiak Duck House!

No image available

$38,788
$145
70%
333$149❌❌✅Y / Y⭐️ 4.8 (95)
Downtown Gem! Yoga Room! Reliable WIFI!

No image available

$156,988
$592
71%
312$175❌❌❌Y / Y⭐️ 4.6 (18)
A Cozy Respite East-Full House

No image available

$37,165
$249
39%
322$135❌❌✅Y / Y⭐️ 5 (71)
KING Bed•Hot Tub•Game Room•Dining/Shops & Autzen

No image available

$59,871
$174
85%
321$140❌✅❌Y / Y⭐️ 5 (152)
Thyme Traveler's Cabin- Close to Everything!

No image available

$41,779
$116
94%
321$110❌❌❌Y / Y⭐️ 5 (92)
Eugene - Close to Everything

No image available

$56,077
$198
70%
331$211❌❌✅Y / N⭐️ 5 (8)
NEW! Colorful 50's Ranch in the Heart of Eugene

No image available

$40,939
$238
46%
321$100❌❌❌Y / Y⭐️ 4.7 (10)
Freshly Remodeled, Near Autzen, Pet Friendly!

No image available

$69,104
$211
86%
311$100❌❌✅Y / Y⭐️ 4.8 (110)
Ascot Gem near UO with Hot Tub!

No image available

$36,114
$229
41%
322$175❌✅❌Y / Y⭐️ 5 (68)
Private Home Near Autzen. AC! (no cleaning fees)

No image available

$27,501
$221
34%
322$0❌❌❌Y / Y⭐️ 4.9 (78)
2 K.Bds|Got U of O>Check! Coff Bar|4 Miles>Autzen

No image available

$30,419
$97
79%
322$169❌❌❌Y / Y⭐️ 5 (134)
Newly Built - Modern Farmhouse - Close to Autzen

No image available

$54,557
$461
32%
332$125❌❌❌Y / Y⭐️ 5 (10)
Cozy 3 bedroom home, pet friendly huge backyard

No image available

$57,570
$197
77%
323$120❌❌✅Y / Y⭐️ 5 (68)
Quiet family home centrally located in Eugene

No image available

$47,433
$417
31%
323$100❌❌✅Y / Y⭐️ 4.9 (8)
Orange Gated Villa

No image available

$85,735
$425
54%
332$175❌✅❌Y / Y⭐️ 0 (2)
Mid-Century 3BD in Quiet Neighborhood

No image available

$113,190
$422
71%
32180$170❌❌✅Y / Y⭐️ 5 (39)
Close to Autzen Stadium -Outdoor Oasis

No image available

$55,357
$402
37%
322$120❌❌✅Y / Y⭐️ 4.9 (14)
King Beds, Movie Theater, AC, Bidets & more

No image available

$59,241
$474
34%
333$150✅❌❌Y / Y⭐️ 5 (7)
The Coopelow | U of O, Restaurants, and Shopping

No image available

$48,110
$239
55%
321$0❌❌❌Y / Y⭐️ 5 (79)
FRESH updated w/AC, garage & laundry near Autzen!

No image available

$37,798
$213
47%
322$150❌❌❌Y / Y⭐️ 5 (199)
Parkside Home Near UofO, Hot Tub, AC, WIFI, TV

No image available

$92,722
$269
90%
321$120❌✅❌Y / Y⭐️ 5 (183)
Lovely Eugene Home - 10min to University of Oregon

No image available

$49,410
$139
95%
322$100❌❌❌Y / Y⭐️ 5 (43)
Close to Autzen, Hayward, & Hospitals.

No image available

$91,207
$445
56%
322$150❌❌✅Y / Y⭐️ 5 (17)
Oakway, Autzen, Country Club!

No image available

$39,867
$214
49%
333$250❌❌✅Y / Y⭐️ 5 (52)
Central Mid Century, Covered Patio. Sleeps 5.

No image available

$28,020
$173
44%
322$120❌❌❌Y / Y⭐️ 4.8 (43)
Centrally Located, Spacious Home

No image available

$106,352
$501
58%
342$0❌❌❌Y / Y⭐️ 5 (5)
Bungalow In The City!

No image available

$72,980
$315
62%
322$150❌❌❌Y / Y⭐️ 4.9 (61)
Convenience and Comfort

No image available

$163,751
$623
71%
332$150❌❌❌Y / Y⭐️ 5 (3)
Cheerful and Comfortable 3 Bedroom Home

No image available

$58,952
$184
86%
323$100❌❌✅Y / Y⭐️ 5 (24)
Cozy Ranch House Autzen Stadium

No image available

$42,317
$246
47%
312$0❌❌✅Y / Y⭐️ 5 (11)

Return Metrics

1.41% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$121$242$364$485$607$1,214$3,642
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$121$242$364$485$607$1,214$3,642

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.41%

Payback Period Days

25868

Return on Investment

1.41%

property-location

2140 Cal Young Rd Eugene, Oregon, 97401

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$1,898

Zestimate

Eugene

Zoning


Laws

$47,036

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 47% occupancy.Projected nightly rate is $313/night at 58% occupancy.

Top 66% of comparables

Top 36% 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.

$62,789

Avg annual revenue

58%

Avg occupancy rate

$313

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

$70k

$115k

$165k

Sign up to see the data on 40 all comparables

$121

Profit

Revenue

$47,036

Operating Expenses

$18,115

Operating Income

$28,921

Net Effective Rent

$28,800

Profit (Cash Flow)

$121

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1.41%

Payback Period Days

25868