BNBCalc Short Term Rental Investment Analysis 4875 Sw Normandy Pl, Beaverton, OR 97005

3 bed • 2 bath • 9 guests • $450,000

BNB

Calc

Annual Revenue

$39,534

Profit (Cash Flow)

-$9,641

Cap Rate

4.6%

Annual Revenue

$39,534

AirDNA projects $199/night at 55% occupancy ($39,975). Airbtics projects $164/night at 66% occupancy ($39,534). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 66% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,280	$41,402	$47,880	$50,711
Occupancy	59%	63%	77%	89%
Nightly Rate	$132	$152	$189	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy & stylish 3 bedroom residential home.	$45,885	$199	63%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (49)
Central 3BR Villa Near Washington Square Mall	$34,336	$128	64%	3	1	1	$129	❌	❌	✅	Y / Y	⭐️ 4.7 (52)
Beautiful house in Aloha/Beaverton, Oregon	$48,864	$140	88%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (97)
Westwind Retreat - 3BR west of PDX - Hot Tub	$48,546	$191	59%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (150)
1/2 Mile To MAX, 1 Block to Park, 8 Mi To Downtown	$25,804	$130	39%	3	1	2	$165	❌	❌	❌	N / Y	⭐️ 4.6 (38)
Bright and Open Layout, Close to Intel and Nike	$39,821	$160	68%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Family Friendly and Quiet Residential Oasis.	$42,984	$145	81%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Modern 3B/2.5B Entile House Nike	$38,115	$254	41%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Comfortable 3BR Dog Friendly \| Hot Tub \| Patio	$24,156	$110	60%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.7 (3)
Beautiful and Cozy Home with Private Back Yard	$67,344	$184	100%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)

Return Metrics

-8.6% 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)	-$9,640	-$19,281	-$28,922	-$38,563	-$48,204	-$96,409	-$289,229
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$453,859	$458,123	$462,804	$467,914	$473,468	$508,352	$803,038

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.6%

Cap Rate

4.6%

Return on Investment

7.39%

4875 Sw Normandy Pl Beaverton, OR, 97005

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,158/mo

This property is for sale!

Contact Agent

Beaverton

Zoning

Laws

-25

Airbnb Investor Score

-$9,640

Annual Profit

4.6%

Cap Rate

-8.6%

Cash on Cash

$39,534

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 55% occupancy.Projected nightly rate is $164/night at 66% occupancy.

Occupancy Rate

Top 41% 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.

$41,585

Avg annual revenue

66%

Avg occupancy rate

$164

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

$25k

$40k

$55k

$70k

-$9,641

Profit

Revenue

$39,534

Operating Expenses

$18,819

Operating Income

$20,715

Mortgage & Taxes

$30,356

Profit (Cash Flow)

-$9,641

$112,000

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,500

Closing Costs

$13,500

Total

$112,000

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.6%

Cap Rate

4.6%

Return on Investment

7.39%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$55,395

Your adjusted annual income

$150,000 - $55,395 = $94,605

Taxes on $94,605 (30%)

$28,382

Your old tax bill

$45,000

Your new tax bill

$28,382

Estimated tax savings

$16,618

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -