BNBCalc Short Term Rental Investment Analysis 9808 N Edison St, Portland, OR 97203

3 bed • 3 bath • 9 guests • $1,785,000

BNB

Calc

Annual Revenue

$40,297

Profit (Cash Flow)

-$99,032

Cap Rate

1.2%

Annual Revenue

$40,297

AirDNA projects $212/night at 50% occupancy ($38,715). Airbtics projects $187/night at 59% occupancy ($40,297). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,479	$38,043	$54,240	$63,898
Occupancy	45%	60%	70%	76%
Nightly Rate	$154	$184	$211	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Painted Lady near Kenton	$86,727	$213	100%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (111)
St John's Modern	$23,989	$188	29%	3	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Cheerful 3-bedroom home with free parking	$40,077	$150	73%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Wonderful Updated Cottage in the Country!	$52,558	$245	54%	3	1	3	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Backyard Forest Retreat	$61,362	$208	74%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Modern cape with yard!	$36,009	$154	56%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Entire home in Bethany	$54,801	$225	64%	3	3	6	$125	❌	✅	✅	Y / Y	⭐️ 5 (36)
Modern Meets Vintage - 3Bed/2.5Bath in Bethany	$25,211	$181	34%	3	3	2	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Tyler Guest Home	$26,011	$157	43%	3	1	3	$65	❌	✅	❌	Y / Y	⭐️ 4.7 (11)
Warm and Welcoming in St. Johns	$35,883	$150	64%	3	1	31	$100	❌	❌	✅	Y / Y	⭐️ 5 (60)

Return Metrics

-23.61% 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)	-$99,031	-$198,063	-$297,095	-$396,127	-$495,158	-$990,317	-$2,970,952
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$17,536	$36,153	$55,919	$76,904	$99,183	$232,967	$1,428,000
Down Payment	$357,000	$357,000	$357,000	$357,000	$357,000	$357,000	$357,000
Property Appreciation	$53,550	$108,706	$165,517	$224,033	$284,304	$613,890	$2,547,663
Total Return	$329,054	$303,796	$281,341	$261,810	$245,329	$213,540	$1,361,710

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.61%

Cap Rate

1.19%

Return on Investment

-6.66%

9808 N Edison St Portland, OR, 97203

3 bed • 3 bath • 9 guests

Purchase Price

Est. $8,562/mo

This property is for sale!

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

-96

Airbnb Investor Score

-$99,031

Annual Profit

1.2%

Cap Rate

-23.6%

Cash on Cash

$40,297

Annual Revenue

BNBCalc predicts this property will get $187 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$44,262

Avg annual revenue

59%

Avg occupancy rate

$187

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

$45k

$65k

$90k

-$99,032

Profit

Revenue

$40,297

Operating Expenses

$18,919

Operating Income

$21,379

Mortgage & Taxes

$120,410

Profit (Cash Flow)

-$99,032

$419,300

Cash Investment

Down Payment

$357,000

Renos & Furnishing

$8,750

Closing Costs

$53,550

Total

$419,300

DSCR Ratio

Weak

0.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.61%

Cap Rate

1.19%

Return on Investment

-6.66%

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

$84,718

Deductible property tax

$17,672

Your total deduction

$277,076

Your adjusted annual income

$150,000 - $277,076 = -$127,076

Taxes on -$127,076 (30%)

-$38,123

Your old tax bill

$45,000

Your new tax bill

-$38,123

Estimated tax savings

$83,123

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: -