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 926 N Webster St, Portland, OR 97217

4 bed • 1 bath • 12 guests • $550,000

BNB

Calc

Annual Revenue

$84,371

Profit (Cash Flow)

$22,622

Cap Rate

10.9%

Annual Revenue

$84,371

AirDNA projects $420/night at 55% occupancy ($84,371). Airbtics projects $261/night at 65% occupancy ($61,963). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $420 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,422$51,616$100,934$154,045
Occupancy51%68%78%92%
Nightly Rate$152$201$342$444

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
Elegant World's Fair 4BR Home w/ 97 WalkScore

No image available

$58,768
$208
74%
421$150❌❌❌Y / Y⭐️ 4.9 (273)
Chateau Relaxo (NO animals, parties or events)

No image available

$99,056
$384
70%
423$225❌❌❌Y / Y⭐️ 4.9 (69)
Fresh Farmhouse Remodel in SE Portland 96BikeScore

No image available

$39,174
$153
63%
421$149❌❌❌Y / Y⭐️ 4.8 (384)
Spectacular Home, Pet Friendly w/ Fenced Backyard

No image available

$57,630
$195
75%
422$240❌❌✅Y / Y⭐️ 4.8 (23)
Modern & Spacious 4BR in Central SE PDX!

No image available

$32,876
$144
58%
411$150❌❌❌Y / Y⭐️ 4.7 (279)
Mid Century Modern Home

No image available

$49,189
$274
48%
423$150❌❌❌Y / Y⭐️ 5 (204)
Fantastic Woodstock Townhouse, Pet Friendly

No image available

$90,150
$443
52%
443$485❌❌✅Y / Y⭐️ 4.7 (3)
Woodstock Townhouse, Open Floor Plan, Custom

No image available

$106,462
$459
59%
443$485❌❌✅Y / Y⭐️ 4.7 (27)
Gorgeous Bungalow with Hot Tub close to Downtown

No image available

$67,704
$308
59%
432$199❌✅✅Y / Y⭐️ 4.5 (78)
Music-Themed House with a Hot Tub in Southwest Portland

No image available

$168,103
$760
60%
432$200✅✅❌Y / Y⭐️ 5 (240)
Spacious SE- Air/Con, toy room, crib, walk to food

No image available

$58,172
$395
39%
434$250❌❌❌Y / Y⭐️ 5 (93)
Magnificent Location, *Pet Friendly*, Steam Shower

No image available

$53,619
$190
71%
432$290❌❌✅Y / Y⭐️ 4.8 (40)
✺ King Beds, Central Air, 7 Person Hot Tub✺

No image available

$50,055
$154
84%
422$199❌✅✅Y / Y⭐️ 4.9 (283)
A Place Around The Corner in Central Beaverton

No image available

$62,724
$221
74%
432$239❌❌❌Y / Y⭐️ 4.8 (68)
Eastmoreland Gem, Pet Friendly, Near Reed College

No image available

$49,898
$130
91%
422$300❌✅✅Y / Y⭐️ 5 (6)
4BR/3BA home near downtown

No image available

$68,995
$267
70%
431$120❌❌✅Y / Y⭐️ 4.9 (32)
Portland 4 Bedroom House with Office

No image available

$42,990
$147
76%
425$300❌❌❌Y / Y⭐️ 4.8 (30)
M2M 20% Off 4-Bedroom Retreat in Portland

No image available

$50,361
$344
40%
4430$640❌❌✅Y / Y⭐️ 5 (1)
Next to Park, Open Floor Plan, 7 Miles to Downtown

No image available

$124,262
$453
71%
433$350❌❌❌Y / Y⭐️ 4.8 (34)
Beautiful Home Close to OHSU and South Waterfront!

No image available

$33,810
$149
62%
4230$395❌❌✅Y / Y⭐️ 5 (10)
Mid Century View Ranch w/ Covered Deck & Fireplace

No image available

$61,063
$388
43%
4330$200❌❌❌Y / Y⭐️ 4.8 (147)
A slice of Zen in the NW hills of PDX

No image available

$47,366
$119
100%
422$250❌❌✅Y / Y⭐️ 5 (7)
Gorgeous home 2 full kitchens

No image available

$56,601
$157
90%
432$290❌❌❌Y / Y⭐️ 4.7 (14)
RAD home in hip SE available Sep 12-Oct 28 day min

No image available

$71,004
$194
100%
4230$180❌❌✅Y / Y⭐️ 5 (22)
A/C, Walk to restaurants, Great for smaller groups

No image available

$45,266
$392
31%
434$250❌❌❌Y / Y⭐️ 0 (0)
Cheerful 4 b/room fully remodeled home, gated

No image available

$45,780
$212
59%
4230$0❌❌✅Y / Y⭐️ 4.8 (34)
PDX 4 Bedroom House

No image available

$60,610
$180
92%
425$160❌❌✅Y / Y⭐️ 0 (0)
Big, Bright, Beautiful Home in Desirable Area!

No image available

$36,476
$151
66%
4330$395❌❌✅Y / Y⭐️ 5 (12)
4BR with yard, alfresco deck, game room & WFH desk

No image available

$26,592
$108
65%
422$206❌❌❌Y / Y⭐️ 5 (6)
Renovated John's Landing Bungalow

No image available

$49,521
$165
82%
4230$160❌❌✅Y / Y⭐️ 0 (0)
FairyPortland on Bartholomew E#41001

No image available

$36,192
$309
32%
4430$400❌❌✅Y / Y⭐️ 1 (1)
Reed Residential Home - Modern Living • 4BR• 2.5BA

No image available

$45,456
$135
92%
4331$175❌❌❌Y / Y⭐️ 5 (10)
Charming 4 BR home in Portland

No image available

$40,626
$150
74%
4230$0❌❌✅Y / Y⭐️ 2 (1)
Mid-Century Turned Modern

No image available

$28,824
$175
45%
4230$175❌❌✅Y / Y⭐️ 5 (2)
Westmoreland Retreat

No image available

$51,292
$182
77%
4330$200❌❌❌Y / Y⭐️ 4.9 (53)
Memory Lane house with pool and sauna

No image available

$202,504
$542
100%
441$350✅❌❌Y / Y⭐️ 5 (8)
Superb Location! With AC & Office Space

No image available

$41,186
$341
33%
432$0❌❌❌Y / Y⭐️ 5 (3)
The Happy House

No image available

$37,815
$126
82%
4130$200❌❌✅Y / Y⭐️ 5 (1)

Return Metrics

16.54% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,621$45,243$67,865$90,487$113,109$226,218$678,654
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$440,000$440,000$440,000$440,000$440,000$440,000$440,000
Down Payment$110,000$110,000$110,000$110,000$110,000$110,000$110,000
Property Appreciation$16,500$33,495$50,999$69,029$87,600$189,154$784,994
Total Return$589,121$628,738$668,865$709,517$750,709$965,372$2,013,648

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.54%

Cap Rate

10.85%

Return on Investment

32.55%

property-location

926 N Webster St Portland, OR, 97217

4 bed • 1 bath • 12 guests

Est. $2,638/mo

Agent

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide


Laws


Market Data

99

Airbnb Investor Score

$22,621

Annual Profit

10.9%

Cap Rate

16.5%

Cash on Cash

$84,371

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $420/night at 55% occupancy ($84,371.36). Airbtics projects $261/night at 65% occupancy ($61,963).

Top 71% of comparables

Top 11% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$60,482

Avg annual revenue

65%

Avg occupancy rate

$261

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

$85k

$140k

$205k

Sign up to see the data on 40 all comparables

$22,622

Profit

Revenue

$84,371

Operating Expenses

$24,648

Operating Income

$59,723

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$22,622

$136,750

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$10,250

Closing Costs

$16,500

Total

$136,750

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.54%

Cap Rate

10.85%

Profit (Cummulative)

$22,622

$440,000

$10,250

$16,500

$0

Total Gain

$44,525

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

$26,104

Deductible property tax

$5,445

Your total deduction

$97,311

Your adjusted annual income

$150,000 - $97,311 = $52,689


Taxes on $52,689 (30%)

$15,807

Your old tax bill

$45,000

Your new tax bill

$15,807


Estimated tax savings

$29,193

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: Yes
  • 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: -