BNBCalc Short Term Rental Investment Analysis 415 Ne 133rd Ave, Portland, OR 97230

3 bed • 2 bath • 9 guests • $430,000

BNB

Calc

Annual Revenue

$40,834

Profit (Cash Flow)

-$7,161

Cap Rate

5.1%

Annual Revenue

$40,834

AirDNA projects $172/night at 65% occupancy ($40,834). Airbtics projects $242/night at 71% occupancy ($62,756). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 65% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,141	$46,591	$96,857	$128,664
Occupancy	62%	70%	85%	90%
Nightly Rate	$146	$176	$305	$382

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Enchanting Old Portland Home ~ 92 WalkScore	$40,044	$138	71%	3	1	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (389)
Warhol Suite ~ Art Deco Apartment ~ 92 WalkScore	$76,948	$325	63%	3	1	1	$80	❌	❌	❌	N / Y	⭐️ 4.8 (78)
Renewed 1910 Classic Craftsman ~ 95 WalkScore	$100,794	$367	73%	3	1	2	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Renovated 3BR Tilikum View in heart of SE Division	$29,703	$116	67%	3	1	2	$109	❌	❌	❌	Y / Y	⭐️ 4.7 (218)
Bridging the Gorge &City	$33,582	$102	80%	3	3	2	$198	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Casa Azul on Hawthorne	$67,452	$209	86%	3	3	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (55)
Casa Solárium ~ Local Eateries, Parks & Espresso	$43,508	$166	66%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (861)
GRESH HOUSE Home away from home!	$39,964	$154	67%	3	2	7	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
The Division Street Funk Flat ~ 94 WalkScore	$39,960	$153	68%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
New modern cozy home, child-friendly, central AC	$45,664	$168	71%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (59)
Mansion in Gresham	$65,254	$377	47%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (67)
NEW! Elegance &Luxurious Comfort Near Kaiser	$41,685	$172	64%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Bright 3 bedroom home with plenty of free parking.	$33,564	$158	56%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Cozy newly renovated house conveniently located	$28,600	$164	45%	3	3	3	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Luxurious 3 Bed Condo Near Everything	$68,944	$299	63%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (122)
Elegant Retreat near Reed College	$83,995	$379	60%	3	3	3	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (68)
Cozy Creekside Farm House Renovated on 1/3 Acre	$41,448	$138	79%	3	2	3	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (260)
Gorgeous 3BR/6 guest home in the heart of Sellwood	$79,450	$272	79%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (26)
Hawthorne Hale	$103,448	$439	63%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Shamrock House	$38,064	$159	62%	3	2	1	$240	❌	✅	❌	Y / Y	⭐️ 4.8 (28)
Impeccable Décor and Furnishing, Covered Patio	$65,417	$297	58%	3	3	3	$245	❌	✅	❌	Y / Y	⭐️ 5 (22)
HotTub\|FirePit\|PoolTable! SpringWater Retreat	$76,578	$343	61%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (49)
Designer 3BD Hawthorne Home	$66,945	$201	91%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Modern, Bright, Conveinent Sellwood-Moreland Home	$34,126	$148	63%	3	3	30	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Charming SE Portland - Prime Location	$61,216	$196	85%	3	1	30	$100	❌	❌	✅	Y / N	⭐️ 5 (2)
Centrally Located Historic Hawthorne Home	$90,928	$272	90%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Whimsical Garden Cottage Near Sellwood	$41,652	$112	98%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
Happy Valley Home, 2+ Hot Tub+ Game Room!	$69,110	$414	43%	3	3	30	$389	✅	✅	✅	Y / Y	⭐️ 4.5 (13)
Heart of Foster/Powell:Cozy Eclectic Stay Walkable	$43,386	$143	80%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (53)
Oasis on the edge of Portland.	$29,374	$113	69%	3	1	7	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (51)
Fern House w/large patio	$37,701	$180	50%	3	1	2	$200	❌	❌	✅	Y / N	⭐️ 4.5 (16)
IndigoBirch Home: Luxurious Zen Garden Retreat	$108,147	$332	89%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (2)
Fantastic Southeast Retreat, Pet Friendly	$56,964	$188	77%	3	2	2	$260	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Modern SE close-in downtown, AC walkable Sellwood	$130,442	$440	81%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (44)
2BR Renovated Craftsman by Sellwood Park	$85,554	$275	85%	3	3	5	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Cozy 3-bedroom Home w/Large Backyard and Hot Tub	$57,710	$166	93%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (71)
Bright + Modern Work + Entertain	$48,312	$132	100%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Fantastic Southeast Retreat, Pet Friendly	$37,459	$115	89%	3	3	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (12)
Your Portland home away from home	$36,894	$112	90%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-6.66% 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)	-$7,160	-$14,321	-$21,481	-$28,642	-$35,803	-$71,606	-$214,818
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$344,000	$344,000	$344,000	$344,000	$344,000	$344,000	$344,000
Down Payment	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000
Property Appreciation	$12,900	$26,187	$39,872	$53,968	$68,487	$147,884	$613,722
Total Return	$435,739	$441,865	$448,390	$455,326	$462,684	$506,277	$828,904

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.66%

Cap Rate

5.08%

Return on Investment

9.27%

415 Ne 133rd Ave Portland, OR, 97230

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,062/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

-15

Airbnb Investor Score

-$7,160

Annual Profit

5.1%

Cap Rate

-6.7%

Cash on Cash

$40,834

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 65% occupancy.Projected nightly rate is $242/night at 71% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$59,383

Avg annual revenue

71%

Avg occupancy rate

$242

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

$60k

$95k

$130k

-$7,161

Profit

Revenue

$40,834

Operating Expenses

$18,988

Operating Income

$21,846

Mortgage & Taxes

$29,006

Profit (Cash Flow)

-$7,161

$107,400

Cash Investment

Down Payment

$86,000

Renos & Furnishing

$8,500

Closing Costs

$12,900

Total

$107,400

DSCR Ratio

Weak

0.75

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.66%

Cap Rate

5.08%

Return on Investment

9.27%

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

$20,408

Deductible property tax

$4,257

Your total deduction

$50,933

Your adjusted annual income

$150,000 - $50,933 = $99,067

Taxes on $99,067 (30%)

$29,720

Your old tax bill

$45,000

Your new tax bill

$29,720

Estimated tax savings

$15,280

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: Yes

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: -