BNBCalc Short Term Rental Investment Analysis 545 E 33rd Ave, Eugene, OR, 97405

3 bed • 1.5 bath • 6 guests • $545,000

BNB

Calc

Annual Revenue

$54,436

Profit (Cash Flow)

$28,284

Cap Rate

6.2%

Annual Revenue

$54,436

AirDNA projects $311/night at 36% occupancy ($40,892). Airbtics projects $276/night at 54% occupancy ($54,435). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,644	$48,555	$85,548	$117,888
Occupancy	44%	54%	66%	71%
Nightly Rate	$179	$239	$345	$440

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
UofO Lux Home 3 King Beds\|Fireplace & BBQ\| Firepit	$52,730	$225	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (152)
All you need to comfortably enjoy Eugene	$38,433	$180	57%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cozy 3 bedroom home! Close to campus!	$41,943	$254	45%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
Near UO, 2 KING suites Zen Spa Retreat, views	$107,163	$433	67%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (26)
Cascade Cottage - Comfy, Cozy Family Home	$47,374	$333	38%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (20)
Hot Tub with a View/Luxury in the Trees/ Game Room	$110,754	$351	86%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (61)
3BR Bungalow in University Area with big backyard	$70,519	$508	37%	3	1	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (18)
Harvest House- Close to Campus with Hot Tub!	$44,149	$192	60%	3	1	1	$110	❌	✅	❌	Y / Y	⭐️ 5 (288)
U of O▪️HOT TUB ▪️FIRE PITS▪️GOLF	$65,624	$267	66%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (129)
Modern Home in Eugene, OR	$116,669	$725	40%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (7)
Campus Craftsman: 2 Blocks from U of O	$40,940	$164	66%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (172)
Remodeled U of O home, walk to Hayward Field	$45,397	$236	52%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (85)
🌿3 min to UO w/ amazing views! Central to all!	$59,660	$224	68%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (215)
💚💛Cozy 3Bedroom Hm By UofO🚘Bonus EV 240Vcharger.	$26,094	$188	36%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (338)
Extra Friendly Eugene Airbnb - 3 Bedroom - Near UO	$32,030	$163	48%	3	1	1	$188	❌	❌	✅	Y / Y	⭐️ 5 (52)
College Hill Wildflower Bungalow	$61,608	$242	65%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (90)
Abode of Joy, 3-Bed Bungalow w/ Magical Gardens	$32,630	$118	73%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (139)
Lux UO Area, 3 King Beds, Fireplace, Moxie House	$47,287	$205	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (71)
Hayward Garden House	$42,298	$155	72%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (84)
The Fern House 3 bedroom/2 bath home close to UO	$52,219	$344	41%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (22)
Hayward Field & UO Family Home	$44,287	$167	69%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (45)
Cozy Home Six Blocks From Hayward Field	$50,422	$303	44%	3	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (46)
The Ginkgo	$41,985	$151	73%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (103)
Emerald Views	$135,366	$503	71%	3	2.5	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (30)
Serenity next to UO, Hendrix, Hayward Field, Golf	$43,924	$255	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Cute 3 Bedroom Cottage 1 mile from the UO	$52,865	$305	44%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
University Charm Bungalow - 4 block walk to UofO	$36,450	$179	55%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (125)
Serene home with hot tub, deck, fireplace	$80,812	$368	60%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (20)
College Hill craftsman with private garden	$44,857	$202	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
Stylish Mountaintop Treehouse 8 min to UofO	$64,962	$247	71%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (115)
Casa Bella Peaceful 3 Bedroom in the Hills	$21,645	$147	38%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (58)
Skyline modern home with sauna and panoramic views	$65,639	$402	43%	3	3.5	1	$182	❌	❌	✅	Y / Y	⭐️ 5 (95)
Historic 3bdrm home near UO campus	$41,816	$182	61%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
UO 2 miles/Comfortable, quiet 3 bedroom home	$36,722	$242	41%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (80)
Bright 3 bed/2bath house in College Hill	$35,856	$175	54%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Cozy Home, 2 blocks from HAYWARD FIELD	$30,996	$188	44%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Home Sweet Home	$68,049	$365	48%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (16)
Hayward House, large house close to UofO	$27,088	$140	49%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
The Blue Treehouse	$98,228	$639	42%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Hendricks Park Sanctuary 3: Elegance and Harmony	$67,448	$402	44%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

21.15% 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)	$28,283	$56,567	$84,851	$113,135	$141,418	$282,837	$848,513
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$436,000	$436,000	$436,000	$436,000	$436,000	$436,000	$436,000
Down Payment	$109,000	$109,000	$109,000	$109,000	$109,000	$109,000	$109,000
Property Appreciation	$16,350	$33,190	$50,536	$68,402	$86,804	$187,434	$777,858
Total Return	$589,633	$634,758	$680,387	$726,537	$773,223	$1,015,272	$2,171,371

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.15%

Cap Rate

6.17%

Return on Investment

37.38%

545 E 33rd Ave Eugene, Oregon, 97405

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $2,614/mo

Inquire about this property

Contact Agent

Eugene

Zoning

Laws

Airbnb Investor Score

-$3,084

Annual Profit

6.2%

Cap Rate

21.2%

Cash on Cash

$54,436

Annual Revenue

BNBCalc predicts this property will get $276 per night with 54% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$55,623

Avg annual revenue

54%

Avg occupancy rate

$276

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

$20k

$60k

$95k

$135k

$28,284

Profit

Revenue

$54,436

Operating Expenses

$20,757

Operating Income

$33,679

Mortgage & Taxes

$5,395

Profit (Cash Flow)

$28,284

$133,725

Cash Investment

Down Payment

$109,000

Renos & Furnishing

$8,375

Closing Costs

$16,350

Total

$133,725

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.15%

Cap Rate

6.17%

Return on Investment

37.38%

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

$25,866

Deductible property tax

$5,395

Your total deduction

$58,233

Your adjusted annual income

$150,000 - $58,233 = $91,767

Taxes on $91,767 (30%)

$27,530

Your old tax bill

$45,000

Your new tax bill

$27,530

Estimated tax savings

$17,470

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