BNBCalc Short Term Rental Investment Analysis 6922 N Bank St, Portland, OR 97203

2 bed • 2 bath • 6 guests • $369,900

BNB

Calc

Annual Revenue

$42,734

Profit (Cash Flow)

-$1,454

Cap Rate

6.4%

Annual Revenue

$42,734

AirDNA projects $154/night at 64% occupancy ($35,998). Airbtics projects $156/night at 75% occupancy ($42,733). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 75% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,752	$48,094	$58,438	$64,874
Occupancy	64%	81%	86%	88%
Nightly Rate	$141	$150	$172	$186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
N. PDX Serene/Art Filled Family Home	$67,936	$183	93%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Home Sweet Home in St. Johns	$29,936	$140	55%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (104)
Light-Filled 1927 Bungalow - Grocery + Food Carts	$36,863	$162	55%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (118)
University Park Garden Guest House	$41,090	$176	60%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (57)
Cozy and Modern Lower-Level Apartment	$39,531	$114	83%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (121)
Charming 1913 St. Johns Bungalow	$44,391	$125	87%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Home w/ AC, The Feathered Nest, St. Johns Bungalow	$47,816	$150	80%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (363)
Spacious home with great yard near Columbia Park	$45,018	$150	82%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Peaceful Sanctuary in Portsmouth	$48,553	$145	88%	2	3	7	$100	❌	❌	❌	Y / Y	⭐️ 5 (122)
Private 2 Bedroom Apartment w/Healthclub - Pets OK	$62,445	$218	76%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (34)

Return Metrics

-1.58% 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)	-$1,454	-$2,908	-$4,362	-$5,816	-$7,270	-$14,541	-$43,623
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$295,920	$295,920	$295,920	$295,920	$295,920	$295,920	$295,920
Down Payment	$73,980	$73,980	$73,980	$73,980	$73,980	$73,980	$73,980
Property Appreciation	$11,097	$22,526	$34,299	$46,425	$58,915	$127,214	$527,944
Total Return	$379,542	$389,518	$399,837	$410,509	$421,544	$482,573	$854,221

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.58%

Cap Rate

6.35%

Return on Investment

14.49%

6922 N Bank St Portland, OR, 97203

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,774/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$1,454

Annual Profit

6.4%

Cap Rate

-1.6%

Cash on Cash

$42,734

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $154/night at 64% occupancy.Projected nightly rate is $156/night at 75% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$46,357

Avg annual revenue

75%

Avg occupancy rate

$156

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

$30k

$40k

$55k

$70k

-$1,454

Profit

Revenue

$42,734

Operating Expenses

$19,235

Operating Income

$23,498

Mortgage & Taxes

$24,952

Profit (Cash Flow)

-$1,454

$91,577

Cash Investment

Down Payment

$73,980

Renos & Furnishing

$6,500

Closing Costs

$11,097

Total

$91,577

DSCR Ratio

Weak

0.94

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.58%

Cap Rate

6.35%

Return on Investment

14.49%

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

$17,556

Deductible property tax

$3,662

Your total deduction

$38,996

Your adjusted annual income

$150,000 - $38,996 = $111,004

Taxes on $111,004 (30%)

$33,301

Your old tax bill

$45,000

Your new tax bill

$33,301

Estimated tax savings

$11,699

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: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -