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 28 SE 28th Ave, Portland, OR, 97214

2 bed • 2 bath • 3 guests • $579,000

BNB

Calc

Annual Revenue

$40,454

Profit (Cash Flow)

-$17,542

Cap Rate

3.7%

Annual Revenue

$40,454

AirDNA projects $184/night at 72% occupancy ($48,387). Airbtics projects $142/night at 78% occupancy ($40,454). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $142 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,042$40,174$58,080$75,530
Occupancy70%78%88%93%
Nightly Rate$96$134$173$214

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
Sun-filled Home in Buckman Neighborhood w/ 2BRs

No image available

$35,369
$139
67%
222$80❌❌❌Y / Y⭐️ 5 (594)
The Plex PDX

No image available

$52,474
$163
85%
211$110❌❌❌Y / Y⭐️ 5 (72)
Light-filled charmer in the heart of Buckman!

No image available

$40,393
$178
57%
211$125❌❌❌Y / Y⭐️ 5 (147)
Walkable Foodie Heaven

No image available

$34,569
$100
90%
2230$125❌❌❌Y / Y⭐️ 5 (205)
Underground Mid-Century Hideaway in Laurelhurst

No image available

$27,555
$90
80%
221$80❌❌✅Y / Y⭐️ 5 (475)
Gorgeous Laurelhurst 2 bed home! Walk Score 93!

No image available

$53,489
$201
71%
21.52$139❌❌❌Y / Y⭐️ 5 (311)
The Foody Farmhouse - Your best choice for PDX!

No image available

$52,494
$156
87%
222$165❌❌✅Y / Y⭐️ 5 (323)
Find Foodie Bliss from Sunnyside Carriage House

No image available

$43,791
$162
71%
222$120❌✅❌Y / Y⭐️ 5 (334)
Peaceful Retreat With Sauna + Outdoor Spa

No image available

$87,560
$339
68%
212$130❌✅❌Y / Y⭐️ 5 (141)
Cozy Attic Hideaway in Laurelhurst

No image available

$30,547
$109
72%
211$79❌❌✅Y / Y⭐️ 5 (470)
Foodie Heaven Bungalow

No image available

$63,472
$193
88%
21.53$150❌❌✅Y / Y⭐️ 5 (54)
Lively SE Kerns/Buckman Neighborhood

No image available

$40,030
$138
76%
212$125❌❌✅Y / Y⭐️ 5 (166)
Lovely Cottage in a wonderful location!

No image available

$55,268
$160
92%
21.53$140❌❌❌Y / Y⭐️ 5 (110)
Comfy & Cozy 2 Bedroom Portland Flat

No image available

$27,936
$79
88%
211$80❌❌❌N / Y⭐️ 4.5 (357)
Charmingly Warm PDX Flat in Trendy SE

No image available

$31,513
$85
93%
211$80❌❌❌N / Y⭐️ 5 (322)
Restored Buckman Craftsman-your perfect home base`

No image available

$33,722
$147
61%
223$150❌❌❌Y / Y⭐️ 5 (219)
Central PDX Craftsman!

No image available

$75,047
$214
93%
21.52$110❌❌❌Y / Y⭐️ 5 (149)
The Nest/Portland.Peaceful.Fun

No image available

$22,540
$74
77%
211$84❌❌❌N / Y⭐️ 5 (458)
Artistic Craftsman Style Home Downstairs Apartment

No image available

$39,802
$142
72%
222$125❌❌❌Y / Y⭐️ 5 (48)
Modern Luxury | Central PDX | Spacious Apt

No image available

$28,108
$75
95%
2131$75❌❌❌Y / Y⭐️ 5 (316)
#StayInMyDistrict Buckman Loft Popular SE Belmont

No image available

$36,462
$131
71%
211$100❌❌✅Y / Y⭐️ 5 (118)
Modern Guesthouse in Portland's Central Eastside

No image available

$63,467
$220
77%
212$130❌❌❌Y / Y⭐️ 5 (394)
Spacious Chic Apt | Luxe 2BD in Central Portland

No image available

$27,287
$74
93%
213$75❌❌✅Y / Y⭐️ 5 (317)
La Casa Burnside ~ Local Eateries ~ Shops ~ Bars

No image available

$64,501
$193
88%
211$75❌❌❌Y / Y⭐️ 4.8 (109)
Charming 1922 Restaurant Row Bungalow Home

No image available

$46,846
$180
70%
212$100❌❌❌Y / Y⭐️ 5 (246)
#StayinMyDistrict Buckman Open Loft-Style Townhome

No image available

$27,635
$100
69%
21.51$90❌❌✅Y / Y⭐️ 5 (236)
Modern Comfort | Stylish 2BD in heart of PDX

No image available

$33,690
$90
96%
2130$75❌❌❌Y / Y⭐️ 5 (317)
The Sunnyside Cottage ~ Local Shops & Nightlife

No image available

$33,130
$124
73%
222$0❌❌✅Y / Y⭐️ 4.5 (678)
Joshua Tree Vibes in SE PDX - Local Bars & Food

No image available

$33,449
$116
72%
212$89❌❌❌Y / Y⭐️ 4.8 (644)
Modern Spacious 2-BR Apartment with High Celings

No image available

$28,425
$83
87%
212$75❌❌❌Y / Y⭐️ 5 (243)
Cozy Sunnyside 2BD/1BA w/ AC, full kitchen

No image available

$41,708
$172
64%
212$80❌❌❌Y / Y⭐️ 5 (20)
The Sun-Filled 2-Bedroom Hawthorne Apartment

No image available

$89,613
$267
89%
211$80❌❌❌Y / Y⭐️ 4.8 (615)
Santa Monica Vibes in PDX ~ Food Carts & Roasters

No image available

$34,029
$108
80%
211$80❌❌✅Y / Y⭐️ 5 (304)
Perfect Hawthorne 2BR - Food Carts & Vintage Shops

No image available

$32,160
$97
82%
211$80❌❌✅Y / Y⭐️ 5 (579)
Clean, Modern & Cozy in NE Portland (2bd, 1bth)

No image available

$30,436
$94
85%
211$70❌❌❌Y / Y⭐️ 5 (625)
The artFlat / Portland.Peaceful. Fun

No image available

$20,951
$75
67%
211$69❌❌❌Y / Y⭐️ 5 (356)
Retro Modern 2-Bedroom w/ 90 WalkScore

No image available

$28,677
$110
66%
212$70❌❌✅Y / Y⭐️ 5 (446)
Mid-Century Apartment on Hawthorne ~ Thrift & Eat

No image available

$31,679
$101
80%
211$70❌❌❌Y / Y⭐️ 5 (432)
Gorgeous Art Filled PDX Craftsman

No image available

$51,108
$162
83%
21.51$70❌❌✅Y / Y⭐️ 5 (466)
Osprey Suite - 205

No image available

$57,824
$259
61%
211$0❌❌✅Y / Y⭐️ 5 (11)

Return Metrics

-12.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$17,542-$35,084-$52,626-$70,168-$87,710-$175,421-$526,264
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$463,200$463,200$463,200$463,200$463,200$463,200$463,200
Down Payment$115,800$115,800$115,800$115,800$115,800$115,800$115,800
Property Appreciation$17,370$35,261$53,688$72,669$92,219$199,127$826,384
Total Return$578,827$579,176$580,062$581,500$583,508$602,705$879,119

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.55%

Cap Rate

3.71%

Return on Investment

3.94%

property-location

28 SE 28th Ave 306 Portland, Oregon, 97214

2 bed • 2 bath • 3 guests

Est. $2,777/mo

Agent

Inquire about this property

Contact Agent

Portland

Guide

Zoning

Market

Guide


Laws


Market Data

-43

Airbnb Investor Score

-$17,542

Annual Profit

3.7%

Cap Rate

-12.6%

Cash on Cash

$40,454

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $184/night at 72% occupancy ($48,387.52). Airbtics projects $142/night at 78% occupancy ($40,454).

Top 53% of comparables

Top 44% 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.

$42,218

Avg annual revenue

78%

Avg occupancy rate

$142

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

$45k

$65k

$90k

Sign up to see the data on 40 all comparables

-$17,542

Profit

Revenue

$40,454

Operating Expenses

$18,939

Operating Income

$21,515

Mortgage & Taxes

$39,058

Profit (Cash Flow)

-$17,542

$139,670

Cash Investment

Down Payment

$115,800

Renos & Furnishing

$6,500

Closing Costs

$17,370

Total

$139,670

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.55%

Cap Rate

3.71%

Profit (Cummulative)

-$17,542

$463,200

$6,500

$17,370

$0

Total Gain

$5,516

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

$27,480

Deductible property tax

$5,732

Your total deduction

$75,800

Your adjusted annual income

$150,000 - $75,800 = $74,200


Taxes on $74,200 (30%)

$22,260

Your old tax bill

$45,000

Your new tax bill

$22,260


Estimated tax savings

$22,740

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:

600 sqft

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: -
  • Lot size: -
  • Building area: 600 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: Range Oven, Refrigerator, Washer
  • Price per square foot: $1

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: -


Schools

  • High School: Franklin High School with 7/10 star rating