BNBCalc Short Term Rental Investment Analysis 584 8th St, Astoria, OR 97103

3 bed • 4 bath • 9 guests • $825,000

BNB

Calc

Annual Revenue

$55,269

Profit (Cash Flow)

-$21,248

Cap Rate

4.2%

Annual Revenue

$55,269

AirDNA projects $291/night at 52% occupancy ($55,268). Airbtics projects $246/night at 59% occupancy ($53,011). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $291 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,242	$54,622	$85,260	$153,073
Occupancy	33%	70%	79%	90%
Nightly Rate	$147	$203	$281	$452

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Big Blue House Unit 2 in Union Town Astoria #19-21	$65,686	$197	85%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (267)
Cannery Bunkhouse 2 Apartment Suite	$76,142	$474	41%	3	1	1	$200	❌	❌	❌	Y / N	⭐️ 4.9 (11)
Hammond Hillton	$125,372	$508	64%	3	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (97)
Country setting with Boat & Work truck Parking!	$47,708	$151	70%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (84)
Columbia River House	$43,152	$131	85%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (357)
Historic Fort Steven’s Officers Quarters	$44,546	$278	40%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (86)
Panoramic Views of Columbia	$46,101	$134	94%	3	1	30	$299	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charming Astoria Craftsman	$33,262	$128	71%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Charming Warrenton Cottage w/ Deck < 1 Mi to Beach	$64,236	$242	71%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
Whiskey Cozy	$60,804	$144	100%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Hammond Home 2 Blocks to Marina & Columbia River!	$113,550	$421	73%	3	2	3	$78	❌	❌	❌	Y / Y	⭐️ 4.7 (14)

Return Metrics

-10.69% 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)	-$21,248	-$42,496	-$63,744	-$84,992	-$106,240	-$212,481	-$637,443
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$660,000	$660,000	$660,000	$660,000	$660,000	$660,000	$660,000
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$24,750	$50,242	$76,499	$103,544	$131,401	$283,731	$1,177,491
Total Return	$828,501	$832,746	$837,755	$843,552	$850,160	$896,249	$1,365,048

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.69%

Cap Rate

4.17%

Return on Investment

5.83%

584 8th St Astoria, OR, 97103

3 bed • 4 bath • 9 guests

Purchase Price

Est. $3,957/mo

This property is for sale!

Contact Agent

-34

Airbnb Investor Score

-$21,248

Annual Profit

4.2%

Cap Rate

-10.7%

Cash on Cash

$55,269

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $291/night at 52% occupancy.Projected nightly rate is $246/night at 59% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$53,933

Avg annual revenue

59%

Avg occupancy rate

$246

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

$50k

$85k

$125k

-$21,248

Profit

Revenue

$55,269

Operating Expenses

$20,865

Operating Income

$34,404

Mortgage & Taxes

$55,652

Profit (Cash Flow)

-$21,248

$198,750

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$9,000

Closing Costs

$24,750

Total

$198,750

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.69%

Cap Rate

4.17%

Return on Investment

5.83%

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

$39,155

Deductible property tax

$8,167

Your total deduction

$104,221

Your adjusted annual income

$150,000 - $104,221 = $45,779

Taxes on $45,779 (30%)

$13,734

Your old tax bill

$45,000

Your new tax bill

$13,734

Estimated tax savings

$31,266

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: Yes

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: -