BNBCalc Short Term Rental Investment Analysis 2309 Sw 1st Ave 743, Portland, OR 97201

2 bed • 2 bath • 6 guests • $369,000

BNB

Calc

Annual Revenue

$32,302

Profit (Cash Flow)

-$10,469

Cap Rate

3.9%

Annual Revenue

$32,302

AirDNA projects $309/night at 44% occupancy ($49,658). Airbtics projects $134/night at 66% occupancy ($32,302). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 66% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,698	$27,407	$37,932	$64,093
Occupancy	51%	59%	72%	100%
Nightly Rate	$110	$125	$141	$166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Apt Great Downtown Location 2Bed/2Bath	$36,041	$113	73%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Great Location Beautiful 2Bed/2Bath Downtown PDX	$32,677	$124	72%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Beautiful Private Patio Paradise in PDX	$40,441	$233	46%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (16)
Sleek Downtown Retreat: 2BR/2BA Modern Oasis	$33,056	$145	61%	2	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
This is Downtown Portland. 14th floor 2 BDR/2 Bath	$19,202	$93	54%	2	2	30	$155	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Upscale 2B/2Bth Condo With A View!	$23,192	$132	48%	2	2	60	$200	✅	✅	✅	Y / N	⭐️ 4 (1)
Welcoming 2BR in Portland Near Downtown & Museums	$46,116	$126	100%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
2 bdrm Lovely Peace of Paradise w/hot tub, parking	$40,260	$110	100%	2	1	31	$150	✅	✅	✅	Y / Y	⭐️ 5 (3)
Lovely 2 bed in the heart of PDX	$24,450	$107	57%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Landing - 2 Bedrooms in Southwest Portland	$33,594	$159	51%	2	2	30	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-11.45% 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)	-$10,468	-$20,937	-$31,406	-$41,874	-$52,343	-$104,686	-$314,060
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$295,200	$295,200	$295,200	$295,200	$295,200	$295,200	$295,200
Down Payment	$73,800	$73,800	$73,800	$73,800	$73,800	$73,800	$73,800
Property Appreciation	$11,070	$22,472	$34,216	$46,312	$58,772	$126,905	$526,659
Total Return	$369,601	$370,534	$371,810	$373,438	$375,428	$391,218	$581,599

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.45%

Cap Rate

3.9%

Return on Investment

4.62%

2309 Sw 1st Ave 743 Portland, OR, 97201

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,770/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

-39

Airbnb Investor Score

-$10,468

Annual Profit

3.9%

Cap Rate

-11.5%

Cash on Cash

$32,302

Annual Revenue

BNBCalc predicts this property will get $134 per night with 66% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% 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.

$32,902

Avg annual revenue

66%

Avg occupancy rate

$134

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

$30k

$35k

$45k

-$10,469

Profit

Revenue

$32,302

Operating Expenses

$17,879

Operating Income

$14,423

Mortgage & Taxes

$24,892

Profit (Cash Flow)

-$10,469

$91,370

Cash Investment

Down Payment

$73,800

Renos & Furnishing

$6,500

Closing Costs

$11,070

Total

$91,370

DSCR Ratio

Weak

0.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.45%

Cap Rate

3.9%

Return on Investment

4.62%

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

$17,513

Deductible property tax

$3,653

Your total deduction

$47,922

Your adjusted annual income

$150,000 - $47,922 = $102,078

Taxes on $102,078 (30%)

$30,623

Your old tax bill

$45,000

Your new tax bill

$30,623

Estimated tax savings

$14,377

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: -