BNBCalc Short Term Rental Investment Analysis 3125 Sw Vermont St, Portland, OR 97219

4 bed • 3 bath • 12 guests • $629,900

BNB

Calc

Annual Revenue

$81,245

Profit (Cash Flow)

$14,512

Cap Rate

9.0%

Annual Revenue

$81,245

AirDNA projects $249/night at 70% occupancy ($63,662). Airbtics projects $332/night at 67% occupancy ($81,244). Airbtics predicts this property will perform in the 36% revenue percentile

BNB Calc projects a 67% occupancy rate, $332 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$71,551	$92,632	$117,681	$133,684
Occupancy	61%	70%	82%	83%
Nightly Rate	$301	$344	$370	$414

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New & Stunning Craftsman on a Magical Lot	$59,701	$346	40%	4	3	2	$325	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Music-Themed House with a Hot Tub in Southwest Portland	$142,762	$591	66%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (219)
Quiet, Modern, King beds	$69,657	$312	61%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (115)
The Downtowner	$72,378	$395	47%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (401)
✺ King Beds, Central Air, 7 Person Hot Tub✺	$52,858	$174	83%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (282)
charming 4bds 3bath in one level, 2 min to freeway	$87,254	$298	80%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (94)
Holiday Home	$100,482	$371	74%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (150)
Chateau Relaxo (NO animals, parties or events)	$82,383	$369	61%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Portland 4 Bedroom House & Car	$45,353	$130	83%	4	2	6	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Spacious 4 bedroom home w two kitchens	$103,893	$342	83%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)

Return Metrics

9.32% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,511	$29,023	$43,535	$58,047	$72,559	$145,119	$435,359
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$503,920	$503,920	$503,920	$503,920	$503,920	$503,920	$503,920
Down Payment	$125,980	$125,980	$125,980	$125,980	$125,980	$125,980	$125,980
Property Appreciation	$18,897	$38,360	$58,408	$79,057	$100,326	$216,632	$899,032
Total Return	$663,308	$697,284	$731,844	$767,005	$802,786	$991,652	$1,964,291

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.32%

Cap Rate

9.04%

Return on Investment

25.44%

3125 Sw Vermont St Portland, OR, 97219

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,021/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$14,511

Annual Profit

9.0%

Cap Rate

9.3%

Cash on Cash

$81,245

Annual Revenue

This property is projected to be in the top 36% revenue percentile compared to similar properties nearby.
Projected nightly rate is $249/night at 70% occupancy.Projected nightly rate is $332/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$81,672

Avg annual revenue

67%

Avg occupancy rate

$332

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

$45k

$75k

$110k

$145k

$14,512

Profit

Revenue

$81,245

Operating Expenses

$24,242

Operating Income

$57,003

Mortgage & Taxes

$42,491

Profit (Cash Flow)

$14,512

$155,627

Cash Investment

Down Payment

$125,980

Renos & Furnishing

$10,750

Closing Costs

$18,897

Total

$155,627

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.32%

Cap Rate

9.04%

Return on Investment

25.44%

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

$29,896

Deductible property tax

$6,236

Your total deduction

$49,375

Your adjusted annual income

$150,000 - $49,375 = $100,625

Taxes on $100,625 (30%)

$30,188

Your old tax bill

$45,000

Your new tax bill

$30,188

Estimated tax savings

$14,812

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -