BNBCalc Short Term Rental Rental Arbitrage Analysis 6817 NE Aldercreek Pl, Hillsboro, OR 97124, USA

4 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$55,634

Profit (Cash Flow)

-$798

Cash on Cash Return

-5.7%

Annual Revenue

$55,634

AirDNA projects $238/night at 64% occupancy ($55,633).

BNB Calc projects a 64% occupancy rate, $238 rate per night.

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

Return Metrics

-5.7% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$798	-$1,596	-$2,395	-$3,193	-$3,992	-$7,984	-$23,953
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$798	-$1,596	-$2,395	-$3,193	-$3,992	-$7,984	-$23,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.7%

Payback Period Days

Return on Investment

-5.7%

6817 NE Aldercreek Pl Hillsboro, Oregon, 97124-8153

4 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Hillsboro

Zoning

Laws

$55,634

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$798

Profit

Revenue

$55,634

Operating Expenses

$18,632

Operating Income

$37,002

Net Effective Rent

$37,800

Profit (Cash Flow)

-$798

$14,000

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,250

Total

$14,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-5.7%

Payback Period Days