BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

2 bed β€’ 2 bath β€’ 6 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$34,752$48,094$58,438$64,874
Occupancy64%81%86%88%
Nightly Rate$141$150$172$186

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
222$150❌❌❌Y / Y⭐️ 5 (51)
Home Sweet Home in St. Johns
$29,936
$140
55%
222$75❌❌❌Y / Y⭐️ 5 (104)
Light-Filled 1927 Bungalow - Grocery + Food Carts
$36,863
$162
55%
222$125βŒβŒβœ…Y / Y⭐️ 5 (118)
University Park Garden Guest House
$41,090
$176
60%
222$100❌❌❌Y / Y⭐️ 5 (57)
Cozy and Modern Lower-Level Apartment
$39,531
$114
83%
211$60βŒβŒβœ…Y / Y⭐️ 5 (121)
Charming 1913 St. Johns Bungalow
$44,391
$125
87%
212$100βŒβŒβœ…Y / Y⭐️ 4.9 (36)
Home w/ AC, The Feathered Nest, St. Johns Bungalow
$47,816
$150
80%
212$100βŒβŒβœ…Y / Y⭐️ 4.8 (363)
Spacious home with great yard near Columbia Park
$45,018
$150
82%
222$0❌❌❌Y / Y⭐️ 4.9 (16)
Peaceful Sanctuary in Portsmouth
$48,553
$145
88%
237$100❌❌❌Y / Y⭐️ 5 (122)
Private 2 Bedroom Apartment w/Healthclub - Pets OK
$62,445
$218
76%
212$125βŒβŒβœ…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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.58%

Cap Rate

6.35%

Return on Investment

14.49%

property-location

6922 N Bank St Portland, OR, 97203

2 bed β€’ 2 bath β€’ 6 guests

Est. $1,774/mo

Agent

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide


Laws


Market Data

10

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.

Top 61% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 10 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.58%

Cap Rate

6.35%

Profit (Cummulative)

-$1,454

$295,920

$6,500

$11,097

$0

Total Gain

$13,277

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: -