, , , | Investment Analysis

BNBCalc Short Term Rental Investment Analysis , , ,

3 bed • 2 bath • 9 guests • $780,900

BNB

Calc

Annual Revenue

$50,641

Profit (Cash Flow)

-$25,108

Cap Rate

3.9%

Annual Revenue

$50,641

AirDNA projects $309/night at 43% occupancy ($48,529). Airbtics projects $201/night at 51% occupancy ($37,441). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,883	$36,462	$54,993	$74,022
Occupancy	44%	49%	60%	65%
Nightly Rate	$151	$190	$235	$282

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunriver 3 bedroom home, hot tub, 8 SHARC passes	$79,406	$359	60%	3	3	3	$285	❌	✅	❌	Y / Y	⭐️ 5 (45)
11 Virginia Rail Lane	$66,447	$249	65%	3	4	1	$275	❌	✅	✅	Y / Y	⭐️ 3 (1)
Topflite 28 - Lodge Home, Ping Pong, Two Suites,	$47,399	$192	63%	3	3	1	$257	❌	✅	✅	Y / Y	⭐️ 5 (15)
PF hot tub Mt Bachelor views from decks/balcony AC	$33,205	$159	53%	3	3	1	$235	✅	✅	✅	Y / Y	⭐️ 5 (11)
Blue Goose 8 - Updated Home, Free WiFi, Air	$44,325	$197	59%	3	3	1	$253	❌	✅	✅	Y / Y	⭐️ 4.8 (7)
Cozy Place: 8 SHARC Pas, Hot Tub, AC, EVL2 Charge	$24,300	$164	37%	3	3	3	$240	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
Perfectly located getaway! Walk to the river!	$47,647	$238	53%	3	3	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (42)
SR Escape- Hot Tub, Game Room, 8SHARC, 2,800sq/ft	$32,489	$191	44%	3	3	3	$225	✅	✅	✅	Y / Y	⭐️ 4.9 (242)
Hot tub \| SHARC \| Sleeps 6 \| 3pm Checkout	$32,653	$145	60%	3	3	2	$185	✅	✅	❌	Y / Y	⭐️ 4.8 (24)
2 Living Rooms A/C, King beds, Hot Tub, Near River	$35,467	$195	47%	3	3	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (68)
Fairway Village 02	$42,651	$238	40%	3	3	1	$216	✅	✅	✅	Y / Y	⭐️ 0 (0)
Updated 2 Master Suites-Hot Tub-SHARC passes-Bikes	$33,811	$145	62%	3	3	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (100)
27 Gannet - Hot Tub, River, SHARC, Foosball	$34,308	$112	77%	3	3	1	$195	✅	✅	✅	Y / Y	⭐️ 4.7 (63)
11 Eaglewood Condo \| 3 BR / 3 BA, Sleeps 6	$31,409	$144	45%	3	3	1	$255	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
New Listing. SHARC. Pool. Dog-Friendly. Spa.	$36,769	$191	49%	3	3	2	$205	✅	✅	✅	Y / Y	⭐️ 4.8 (6)
Gorgeous 3 BR, Forest Views, Hot Tub, AC, 8 SHARC	$68,212	$306	60%	3	3	2	$199	❌	✅	❌	Y / Y	⭐️ 5 (127)
Fairway Village 32	$40,036	$229	39%	3	3	1	$216	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Warbler 12 - Couples Retreat with 3 Suites, Gas	$38,039	$174	58%	3	3	1	$228	❌	✅	✅	Y / Y	⭐️ 4.8 (13)
Topflite 7, Hot tub, Bikes, SHARC, Dogs OK, AC	$38,306	$201	50%	3	3	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (12)
Pool-Hot Tub-Dog Friendly-Golf	$24,221	$129	46%	3	3	1	$139	✅	✅	✅	Y / Y	⭐️ 4.9 (8)
Tokatee 32 - Light and Bright Home, A/C, Quiet	$29,156	$134	56%	3	3	1	$200	❌	✅	❌	Y / Y	⭐️ 4.9 (30)
Spacious Condo with Pool Views, Hot Tub - FAIR06	$26,592	$154	42%	3	3	1	$240	✅	✅	❌	Y / Y	⭐️ 5 (11)
9 Malheur Lane \| 3 BR / 3 BA, Sleeps 10	$49,711	$280	42%	3	3	1	$275	❌	✅	✅	Y / Y	⭐️ 5 (1)
Goldfinch 5 - View of Deschutes River, Ping Pong,	$27,868	$152	45%	3	3	1	$257	❌	✅	❌	Y / Y	⭐️ 4.7 (3)
Sunriver Home with Free SHARC passes available	$42,570	$164	69%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (115)
Games»8 SHARC Passes»Fireplace»HotTub»Bikes»BBQ	$40,771	$174	61%	3	3	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (125)
Big Leaf 7-Spacious Home, Great for Kids, Hot Tub	$31,781	$197	38%	3	3	1	$265	❌	✅	❌	Y / Y	⭐️ 4.5 (4)
Nine Iron 7 - Spacious, A/C, Short Walk to River,	$30,025	$151	48%	3	3	1	$228	❌	✅	❌	Y / Y	⭐️ 4.6 (5)
Secluded Sunriver home hot tub balcony, guest fav	$48,241	$234	53%	3	4	1	$235	✅	✅	✅	Y / Y	⭐️ 5 (8)
Cherrywood Lane: Cozy Sunriver Home w/ Fireplace	$26,552	$217	30%	3	3	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (4)
Close to the Deschutes River, Hot Tub, 8 SHARC, A/	$72,491	$367	44%	3	4	1	$439	❌	✅	❌	Y / Y	⭐️ 5 (1)
9 Cottonwood - Sharc Passes, Hot Tub, Location!	$34,473	$137	64%	3	3	1	$216	❌	✅	✅	Y / Y	⭐️ 4.5 (15)
Cherrywood Lane 21.Hot tub, Sun & Game Room, Pet F	$93,316	$439	49%	3	3	1	$429	❌	✅	✅	Y / Y	⭐️ 4.2 (5)
Nine Iron 10 - Golf Course Views, Gas Fireplace,	$32,449	$178	47%	3	3	1	$228	❌	✅	✅	Y / Y	⭐️ 4.8 (11)
The Birch Abode: Spacious & Serene-Sleeps 8 +SHARC	$77,760	$272	76%	3	3	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (95)
9 Aspen Lane \| 3 BR / 3 BA, Sleeps 8	$31,306	$167	44%	3	3	1	$275	❌	✅	❌	Y / Y	⭐️ 4.3 (4)
Redwood 7 - Gorgeous Home, Private Hot Tub, Bonus	$37,527	$189	52%	3	3	1	$220	❌	✅	❌	Y / Y	⭐️ 5 (20)
10 Tan Oak - Hot Tub, Ft Rock Park, SHARC	$28,024	$91	72%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (26)
Modern and Charming, Community Pool FAIR03	$27,930	$140	47%	3	3	1	$240	✅	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-16.84% 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)	-$25,108	-$50,216	-$75,325	-$100,433	-$125,542	-$251,084	-$753,253
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$663,765	$663,765	$663,765	$663,765	$663,765	$663,765	$663,765
Down Payment	$117,135	$117,135	$117,135	$117,135	$117,135	$117,135	$117,135
Property Appreciation	$23,427	$47,556	$72,410	$98,009	$124,377	$268,564	$1,114,549
Total Return	$779,218	$778,239	$777,985	$778,476	$779,734	$798,379	$1,142,195

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.84%

Cap Rate

3.89%

Return on Investment

4.34%

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,746/mo

Inquire about this property

Contact Agent

$780,900

Zestimate

-56

Airbnb Investor Score

-$25,108

Annual Profit

3.9%

Cap Rate

-16.8%

Cash on Cash

$50,641

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $309/night at 43% occupancy.Projected nightly rate is $201/night at 51% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$41,234

Avg annual revenue

51%

Avg occupancy rate

$201

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

$45k

$70k

$95k

-$25,108

Profit

Revenue

$50,641

Operating Expenses

$20,263

Operating Income

$30,378

Mortgage & Taxes

$55,486

Profit (Cash Flow)

-$25,108

$149,062

Cash Investment

Down Payment

$117,135

Renos & Furnishing

$8,500

Closing Costs

$23,427

Total

$149,062

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.84%

Cap Rate

3.89%

Return on Investment

4.34%

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

$39,379

Deductible property tax

$7,731

Your total deduction

$103,151

Your adjusted annual income

$150,000 - $103,151 = $46,849

Taxes on $46,849 (30%)

$14,055

Your old tax bill

$45,000

Your new tax bill

$14,055

Estimated tax savings

$30,945

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:

0.27 sqft

Year built:

1979

Size:

1,454 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, Radiant, Wood

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.27 sqft

Building area: 1,454 sqft

Garage: Yes

Heating: Natural gas, radiant, wood

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: Forest, Territorial

Parking: Attached, Other

Amenities: Dishwasher, Disposal, Dryer, Microwave, Oven, Range, Range Hood, Refrigerator, Tankless Water Heater, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 136034

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $780,900

Schools

High School: Caldera High School