BNBCalc Short Term Rental Investment Analysis 3615 SW Innovation Ct, Beaverton, OR

3 bed • 2.5 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$45,246

Profit (Cash Flow)

$21,724

Cap Rate

6.4%

Annual Revenue

$45,246

AirDNA projects $171/night at 74% occupancy ($46,217). Airbtics projects $163/night at 76% occupancy ($45,246). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 76% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,622	$45,432	$58,190	$78,495
Occupancy	69%	77%	82%	92%
Nightly Rate	$136	$155	$185	$221

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Updated & Private 3 bed, 3 bath	$68,612	$239	77%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (4)
A: 3 BR Single Story Duplex	$35,830	$125	72%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (62)
3B/2bwest of Portland single house near Intel NIKE	$29,486	$124	59%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Merlot on Merlo-Wine Country Theme 3 bd 2 bth	$49,373	$161	76%	3	2	1	$210	❌	❌	✅	Y / Y	⭐️ 5 (74)
A joyful place to relax with Yoga studio	$41,822	$125	86%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (63)
Single Level, Fenced Backyard, Near Nike, Shopping	$50,619	$155	81%	3	2	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (58)
Single Level 3 Bedrooms For Family & Professional	$36,756	$137	70%	3	1	1	$59	❌	❌	✅	Y / Y	⭐️ 5 (507)
Single Level, Open Floor Plan, Wooded Patio, BBQ	$60,428	$220	71%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (52)
The Cats Meow	$44,025	$164	68%	3	1.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (38)
The Cheese on Cheshire	$43,920	$162	69%	3	1.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (63)
Charming 3-bedroom home with private yard	$43,086	$142	81%	3	1.5	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (70)
Wonderful home near Nike, Intel and shopping	$30,645	$86	93%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (245)
SUPER Convenient West Side Location with 3BR 2BATH	$43,134	$145	78%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (198)
3BR2B Bright-Cozy Home & Work Space (Central BVTN)	$34,614	$137	64%	3	2	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (201)
Downtown Beaverton Getaway	$36,575	$110	87%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (255)
#StayinMyDistrict Modern Mid-Century Retreat	$35,827	$102	85%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (285)
Pet and Kid Friendly, Hot Tub, Steps to Downtown	$74,093	$241	84%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (102)
Full House ➡️ Hut Tub	$46,143	$191	65%	3	2	2	$165	✅	✅	❌	Y / Y	⭐️ 5 (84)
Cozy mid-century with large yard oasis	$46,170	$156	79%	3	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
Entire House in Beaverton	$53,710	$151	94%	3	2	5	$180	❌	❌	✅	Y / Y	⭐️ 5 (48)
Modern Retro Chic 3B/2BR House in Beaverton, OR	$49,146	$183	70%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy Pet Friendly Beaverton Home with a Backyard!	$57,582	$209	69%	3	1	1	$273	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Unique Loft house in Beaverton OR	$34,680	$116	79%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (111)
Entire House with hot tub and outdoor playground	$42,206	$134	82%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (128)
Remodeled 3 BR house . Near Downtown Ptlnd & Nike	$31,349	$173	48%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (91)
A Beaver Runs Through It 3bed/2bath	$34,676	$110	81%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (271)
Beaverton Bliss	$70,532	$203	93%	3	3	3	$149	❌	❌	✅	Y / Y	⭐️ 5 (59)
New! Beaverton Haven with yard/pets allowed	$46,297	$156	77%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (47)
NEW! Charming Modern Home!	$35,468	$150	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Gorgeous 3-bedroom, close to Nike/Intel/Downtown	$48,691	$149	82%	3	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (144)
Quiet, comfortable home. Near Nike and Intel	$41,641	$216	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (103)
Spacious 3-Bedroom Retreat	$39,971	$152	68%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Townhouse for Vacation or Corp Rental	$43,857	$162	71%	3	2.5	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (114)
Rummer House - Stunning Mid-Century Modern	$90,603	$264	91%	3	2	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (33)
Chic Dwelling for Business & Leisure!	$50,524	$173	77%	3	2.5	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (21)
QUIET OASIS FOR TRAVELERS	$48,514	$141	92%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (23)
Beaverton OR, Four Season neighborhood!Cozy!	$67,588	$301	60%	3	2.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (89)
Spacious, Patio, Near Intel and Nike, Walk to MAX	$52,378	$160	82%	3	2.5	2	$255	❌	❌	❌	Y / Y	⭐️ 5 (56)
Jan-Apr, 30% Monthly Discount\| 3B/2.5B House Nike	$57,378	$200	77%	3	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4 (7)
Cozy and comfortable in a great neighborhood .	$34,921	$96	92%	3	2	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (182)

Return Metrics

21.58% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,724	$43,448	$65,173	$86,897	$108,621	$217,243	$651,731
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$433,724	$467,808	$502,263	$537,101	$572,331	$754,810	$1,622,636

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.58%

Cap Rate

6.42%

Return on Investment

40.15%

3615 SW Innovation Ct Beaverton, Oregon, 97006

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

Beaverton

Zoning

Laws

Airbnb Investor Score

$5,534

Annual Profit

6.4%

Cap Rate

21.6%

Cash on Cash

$45,246

Annual Revenue

BNBCalc predicts this property will get $163 per night with 76% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$47,071

Avg annual revenue

76%

Avg occupancy rate

$163

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

$30k

$50k

$70k

$90k

$21,724

Profit

Revenue

$45,246

Operating Expenses

$19,562

Operating Income

$25,684

Mortgage & Taxes

$3,960

Profit (Cash Flow)

$21,724

$88,625

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,625

Total

$88,625

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.58%

Cap Rate

6.42%

Return on Investment

40.15%

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

$9,417

Deductible property tax

$3,960

Your total deduction

$32,548

Your adjusted annual income

$150,000 - $32,548 = $117,452

Taxes on $117,452 (30%)

$35,236

Your old tax bill

$45,000

Your new tax bill

$35,236

Estimated tax savings

$9,764

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:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

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: R2143068

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Barnes Elementary School with 3/10 star rating
Middle School: Meadow Park Middle School with 4/10 star rating
High School: Beaverton High School with 4/10 star rating