BNBCalc Short Term Rental Investment Analysis 4203 Se Hawthorne Blvd, Portland, OR 97215

5 bed • 0 bath • 15 guests • $1,100,000

BNB

Calc

Annual Revenue

$22,090

Profit (Cash Flow)

-$68,664

Cap Rate

0.5%

Annual Revenue

$22,090

AirDNA projects $186/night at 67% occupancy ($45,516). Airbtics projects $317/night at 64% occupancy ($74,100). Airbtics predicts this property will perform in the 343% revenue percentile

BNB Calc projects a 63% occupancy rate, $96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,808	$20,659	$24,105	$31,328
Occupancy	57%	64%	70%	73%
Nightly Rate	$79	$84	$105	$138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Renovated Hawthorne Retreat- Private Apt!	$21,568	$83	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Mt. Tabor Private Apartment	$24,227	$100	63%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (361)
Mt Tabor House Salmon Room	$19,214	$75	70%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (279)
Hawthorne Sunnyside Cottage	$31,161	$86	99%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (769)
The Loft in Hawthorne Tabor	$32,831	$138	65%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 5 (77)
Walk Everywhere • Foodie Paradise • Immaculate	$23,739	$138	47%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (341)
One Bedroom/One Bath Furnished	$19,750	$76	71%	1	1	30	$0	❌	❌	✅	N / Y	⭐️ 4.5 (23)
Cozy Hawthorne Condo	$17,415	$78	61%	1	1	30	$0	❌	❌	✅	N / Y	⭐️ 5 (34)
Condo in the Courtyard	$18,673	$82	56%	1	1	31	$250	❌	❌	✅	N / Y	⭐️ 4.8 (39)
Sunny Hawthorne Condo	$14,097	$107	36%	1	1	30	$0	❌	❌	✅	N / Y	⭐️ 4.8 (17)

Return Metrics

-25.91% 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)	-$68,664	-$137,328	-$205,992	-$274,657	-$343,321	-$686,642	-$2,059,928
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$1,064,335	$1,029,661	$996,006	$963,402	$931,880	$791,665	$610,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.91%

Cap Rate

0.5%

Return on Investment

-9.38%

4203 Se Hawthorne Blvd Portland, OR, 97215

5 bed • 0 bath • 15 guests

Purchase Price

Est. $5,276/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

-108

Airbnb Investor Score

-$68,664

Annual Profit

0.5%

Cap Rate

-25.9%

Cash on Cash

$22,090

Annual Revenue

This property is projected to be in the top 343% revenue percentile compared to similar properties nearby.
Projected nightly rate is $186/night at 67% occupancy.Projected nightly rate is $317/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$22,267

Avg annual revenue

63%

Avg occupancy rate

$96

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

$15k

$20k

$25k

$35k

-$68,664

Profit

Revenue

$22,090

Operating Expenses

$16,552

Operating Income

$5,538

Mortgage & Taxes

$74,203

Profit (Cash Flow)

-$68,664

$265,000

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$12,000

Closing Costs

$33,000

Total

$265,000

DSCR Ratio

Weak

0.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-25.91%

Cap Rate

0.5%

Return on Investment

-9.38%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$179,295

Your adjusted annual income

$150,000 - $179,295 = -$29,295

Taxes on -$29,295 (30%)

-$8,789

Your old tax bill

$45,000

Your new tax bill

-$8,789

Estimated tax savings

$53,789

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -