BNBCalc Short Term Rental Rental Arbitrage Analysis 2249 Ne Everett St

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$58,972

Profit (Cash Flow)

-$2,694

Cash on Cash Return

-31.3%

Annual Revenue

$58,972

AirDNA projects $234/night at 52% occupancy ($44,442). Airbtics projects $213/night at 69% occupancy ($53,679). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,707	$52,666	$71,180	$98,863
Occupancy	59%	70%	78%	85%
Nightly Rate	$155	$199	$241	$308

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 3 Bedroom Apt Central Eastside Portland!	$33,554	$130	68%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (145)
Industrial 2nd Story Living W/Private Deck NE 28th	$57,976	$257	58%	3	1	1	$228	❌	❌	✅	Y / Y	⭐️ 4.8 (211)
Laurelhurst Dream on Restaurant Row ~ 97 WalkScore	$64,693	$240	71%	3	1	30	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (159)
Enchanting Old Portland Home ~ 92 WalkScore	$37,369	$132	69%	3	1	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (401)
Hi Buddy Hostel \| Experience PDX	$57,594	$209	73%	3	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (2)
HeartofBuckman MidCentury Dream 86 WalkScore 3BR	$64,256	$234	72%	3	1	2	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (597)
Renovated 3BR Tilikum View in heart of SE Division	$28,026	$113	65%	3	1	2	$109	❌	❌	❌	Y / Y	⭐️ 4.7 (230)
Portland's White House Carriage House	$102,086	$464	59%	3	3	2	$175	❌	❌	❌	N / Y	⭐️ 4.6 (97)
Perfect Family Friendly 3 Bed ~ 95 WalkScore	$53,796	$244	58%	3	1	2	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Renewed Classic Craftsman in SE ~ 95 WalkScore	$74,449	$245	80%	3	1	2	$119	❌	❌	✅	N / Y	⭐️ 4.9 (83)
Renewed 1910 Classic Craftsman ~ 95 WalkScore	$104,251	$380	73%	3	1	2	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Casa Azul on Hawthorne	$67,610	$212	85%	3	3	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (75)
Bohemian Oasis ~ Food, Coffee & Craft Beer Lovers	$36,382	$184	52%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (539)
Modern, Sleek & Stylish: 2 blocks from Hawthorne!	$56,224	$185	78%	3	3	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (165)
Walkable new home by Hawthorne - Modern spacious	$63,260	$184	93%	3	3	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (100)
Casa Solárium ~ Local Eateries, Parks & Espresso	$39,951	$156	64%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (873)
Beautiful Apt near City Center!	$51,247	$184	73%	3	2	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (313)
HeartofHawthorne MidCentury Dream 95 WalkScore 3BR	$55,719	$188	77%	3	2	1	$119	❌	❌	❌	Y / Y	⭐️ 4.9 (463)
The Division Street Funk Flat ~ 94 WalkScore	$38,517	$148	68%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Charming East Portland Base: Explore & Unwind	$44,660	$154	75%	3	2	1	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (202)
Historic PDX Home - Sleeps 10, Perfect Location	$41,921	$213	51%	3	2	30	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (250)
The Betty - A Pet Friendly 1920s Vintage Bungalow	$38,415	$164	64%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (45)
Three Bedrooms in Walkable Foodie Heaven	$79,190	$226	92%	3	3	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (6)
Luxurious 3 Bed Condo Near Everything	$63,897	$301	58%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (127)
Hawthorne Hale	$99,419	$435	61%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Designer 3BD Hawthorne Home	$68,354	$203	92%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
The Division District Full Private Home	$36,500	$154	60%	3	2	1	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (426)
Your Perfect 3-Bedroom Retreat	$48,658	$383	34%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Charming SE Portland - Prime Location	$56,155	$196	78%	3	1	30	$100	❌	❌	✅	Y / N	⭐️ 5 (2)
Centrally Located Historic Hawthorne Home	$90,101	$272	89%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Inspired Hawthorne Craftsman	$66,099	$238	74%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Midcentury Modern Retreat -3BR/2BA by Starbucks	$58,478	$212	71%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (116)
The Hollywood House - Awesome Location in NE PDX!	$48,027	$162	81%	3	1	31	$275	❌	❌	✅	Y / Y	⭐️ 5 (4)
The best of Ptld. Step to Music, Dining, Downtown.	$38,500	$157	67%	3	1	30	$295	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Inn Off Hawthorne	$29,206	$114	70%	3	2	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (35)
Quiet Craftsman Home	$63,489	$206	82%	3	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Laurelhurst Dream on Restaurant Row ~ 97 WalkScore	$41,114	$144	78%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (7)
Condo Oasis in Trendy SE PDX	$17,199	$127	37%	3	3	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (1)
Family-friendly 3BR • 5 mins to Downtown	$25,686	$121	58%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Quiet, cozy charmer: hot tub, king bed, fireplace	$52,940	$274	52%	3	2	30	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (16)

Return Metrics

-31.32% 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)	-$2,694	-$5,388	-$8,082	-$10,776	-$13,470	-$26,941	-$80,823
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	-$2,694	-$5,388	-$8,082	-$10,776	-$13,470	-$26,941	-$80,823

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-31.32%

Payback Period Days

Return on Investment

-31.32%

2249 NE Everett St Portland, Oregon, 97232

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,220

Zestimate

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

$58,972

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $234/night at 52% occupancy ($44,442.88). Airbtics projects $213/night at 69% occupancy ($53,679).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$54,874

Avg annual revenue

69%

Avg occupancy rate

$213

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

$15k

$45k

$75k

$105k

-$2,694

Profit

Revenue

$58,972

Operating Expenses

$19,666

Operating Income

$39,306

Net Effective Rent

$42,000

Profit (Cash Flow)

-$2,694

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-31.32%

Payback Period Days