BNBCalc Short Term Rental Investment Analysis 3465 E Burnside St, Portland, OR 97214

4 bed • 3 bath • 12 guests • $899,000

BNB

Calc

Annual Revenue

$73,169

Profit (Cash Flow)

-$10,666

Cap Rate

5.6%

Annual Revenue

$73,169

AirDNA projects $365/night at 60% occupancy ($79,988). Airbtics projects $299/night at 67% occupancy ($73,169). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $299 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,580	$74,535	$83,282	$84,734
Occupancy	63%	70%	76%	81%
Nightly Rate	$237	$280	$327	$401

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Well-Preserved Quintessential 1922 Craftsman	$79,492	$278	67%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (362)
1923 Belmont House of Antiques ~ Coffee & Brunch	$72,419	$282	63%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (299)
Paradise Haven 4 BR/2BA ~ Sleeps 10 ~ Walkscore 97	$86,031	$322	73%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (62)
Fresh Belmont Charmer w/ 95 WalkScore	$84,590	$329	65%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (270)
Charming 4BR/2BA Victorian in Heart of SE Portland	$66,221	$217	73%	4	2	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (331)
Charming Portland Home in Hollywood District	$76,652	$247	77%	4	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (483)
Beautiful, family-friendly home, walk score of 94!	$67,659	$234	79%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Belmont Bungalow walk score 95!	$63,142	$454	38%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Historic Home Located in Central City	$59,423	$396	41%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Historic Laurelhurst Residence Extended Stay	$84,546	$231	100%	4	4	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)

Return Metrics

-4.9% 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)	-$10,666	-$21,332	-$31,999	-$42,665	-$53,331	-$106,663	-$319,991
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,831	$18,208	$28,163	$38,732	$49,953	$117,332	$719,200
Down Payment	$179,800	$179,800	$179,800	$179,800	$179,800	$179,800	$179,800
Property Appreciation	$26,970	$54,749	$83,361	$112,832	$143,187	$309,180	$1,283,108
Total Return	$204,935	$231,424	$259,325	$288,699	$319,608	$499,649	$1,862,117

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.9%

Cap Rate

5.55%

Return on Investment

11.55%

3465 E Burnside St Portland, OR, 97214

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,312/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

-6

Airbnb Investor Score

-$10,666

Annual Profit

5.6%

Cap Rate

-4.9%

Cash on Cash

$73,169

Annual Revenue

BNBCalc predicts this property will get $299 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$74,017

Avg annual revenue

67%

Avg occupancy rate

$299

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

$60k

$70k

$75k

$85k

-$10,666

Profit

Revenue

$73,169

Operating Expenses

$23,192

Operating Income

$49,977

Mortgage & Taxes

$60,644

Profit (Cash Flow)

-$10,666

$217,520

Cash Investment

Down Payment

$179,800

Renos & Furnishing

$10,750

Closing Costs

$26,970

Total

$217,520

DSCR Ratio

Weak

0.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.9%

Cap Rate

5.55%

Return on Investment

11.55%

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

$42,667

Deductible property tax

$8,900

Your total deduction

$101,212

Your adjusted annual income

$150,000 - $101,212 = $48,788

Taxes on $48,788 (30%)

$14,636

Your old tax bill

$45,000

Your new tax bill

$14,636

Estimated tax savings

$30,364

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: -