BNBCalc Short Term Rental Investment Analysis 5232 N Williams Ave, Portland, OR 97217, USA

1 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Annual Revenue

$31,228

Profit (Cash Flow)

-$243

Cap Rate

6.6%

Annual Revenue

$31,228

AirDNA projects $114/night at 75% occupancy ($31,228).

BNB Calc projects a 75% occupancy rate, $114 rate per night.

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

Return Metrics

-0.48% 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)	-$242	-$485	-$728	-$970	-$1,213	-$2,426	-$7,280
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,964	$4,050	$6,265	$8,616	$11,113	$26,102	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$47,722	$55,745	$64,082	$72,747	$81,754	$132,459	$478,171

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.48%

Cap Rate

6.62%

Return on Investment

15.36%

5232 N Williams Ave Portland, Oregon, 97217

1 bed • 1 bath • 2 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

$31,228

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$243

Profit

Revenue

$31,228

Operating Expenses

$17,980

Operating Income

$13,249

Mortgage & Taxes

$13,491

Profit (Cash Flow)

-$243

$50,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,250

Closing Costs

$6,000

Total

$50,250

DSCR Ratio

Weak

0.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.48%

Cap Rate

6.62%

Return on Investment

15.36%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$20,643

Your adjusted annual income

$150,000 - $20,643 = $129,357

Taxes on $129,357 (30%)

$38,807

Your old tax bill

$45,000

Your new tax bill

$38,807

Estimated tax savings

$6,193

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com