BNBCalc Short Term Rental Investment Analysis 726 Nw 11th Ave 508, Portland, OR 97209

2 bed • 2 bath • 6 guests • $619,000

BNB

Calc

Annual Revenue

$68,980

Profit (Cash Flow)

$4,577

Cap Rate

7.5%

Annual Revenue

$68,980

AirDNA projects $314/night at 55% occupancy ($63,077). Airbtics projects $266/night at 71% occupancy ($68,979). Airbtics predicts this property will perform in the 58% revenue percentile

BNB Calc projects a 71% occupancy rate, $266 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,532	$64,794	$71,020	$93,249
Occupancy	51%	77%	94%	100%
Nightly Rate	$172	$230	$305	$500

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huge house in the BEST location (99 walk score!)	$71,084	$498	39%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (84)
Stylish Apt \| Central Pearl District \| 9th Floor	$82,716	$226	100%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Nob Hill Craftsman ~ 99 WalkScore	$22,311	$127	48%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Fantastic Loft in the Pearl (short or long term)	$31,659	$140	60%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Spacious Apartment in Central Pearl District	$188,056	$519	99%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Luxury 5* Apartment in Central Pearl 4th Floor	$70,828	$236	82%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Stunning Views \| 12th Floor \| Luxury Apartment	$53,201	$184	79%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Central Pearl District / Balcony / 8th Floor	$67,734	$235	75%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (14)
Entire Apartment in the Heart of Downtown PDX!	$61,854	$169	100%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Ultra-comfy 2BD with self-checkin, professionally-cleaned	$50,976	$328	37%	2	2	3	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (25)

Return Metrics

3.07% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,576	$9,153	$13,730	$18,307	$22,883	$45,767	$137,303
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$495,200	$495,200	$495,200	$495,200	$495,200	$495,200	$495,200
Down Payment	$123,800	$123,800	$123,800	$123,800	$123,800	$123,800	$123,800
Property Appreciation	$18,570	$37,697	$57,398	$77,689	$98,590	$212,884	$883,475
Total Return	$642,146	$665,850	$690,128	$714,997	$740,474	$877,652	$1,639,779

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.07%

Cap Rate

7.48%

Return on Investment

19.63%

726 Nw 11th Ave 508 Portland, OR, 97209

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,969/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$4,576

Annual Profit

7.5%

Cap Rate

3.1%

Cash on Cash

$68,980

Annual Revenue

This property is projected to be in the top 58% revenue percentile compared to similar properties nearby.
Projected nightly rate is $314/night at 55% occupancy.Projected nightly rate is $266/night at 71% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

10 Airbnb Comparables

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

$70,041

Avg annual revenue

71%

Avg occupancy rate

$266

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

$20k

$75k

$130k

$190k

$4,577

Profit

Revenue

$68,980

Operating Expenses

$22,647

Operating Income

$46,333

Mortgage & Taxes

$41,756

Profit (Cash Flow)

$4,577

$148,870

Cash Investment

Down Payment

$123,800

Renos & Furnishing

$6,500

Closing Costs

$18,570

Total

$148,870

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.07%

Cap Rate

7.48%

Return on Investment

19.63%

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

$29,378

Deductible property tax

$6,128

Your total deduction

$57,643

Your adjusted annual income

$150,000 - $57,643 = $92,357

Taxes on $92,357 (30%)

$27,707

Your old tax bill

$45,000

Your new tax bill

$27,707

Estimated tax savings

$17,293

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

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: -