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 Rental Arbitrage Analysis Oregon 8, Aloha, OR

4 bed • 2 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$60,236

Profit (Cash Flow)

$4,405

Cash on Cash Return

41.6%

Annual Revenue

$60,236

AirDNA projects $179/night at 63% occupancy ($41,188). Airbtics projects $266/night at 62% occupancy ($60,236). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $266 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,540$57,107$81,963$123,809
Occupancy51%65%72%80%
Nightly Rate$199$230$300$409

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
4BR home close to Nike, Intel, MAX transit

No image available

$41,034
$164
65%
422$165❌❌❌Y / Y⭐️ 5 (315)
Professional Airbnb Home - 24 hour self check in

No image available

$65,334
$392
44%
42.52$200❌❌✅Y / Y⭐️ 5 (149)
"Miller Hill Sanctuary" near Intel w/BBQ,fast wifi

No image available

$46,900
$181
67%
42.51$209❌❌❌Y / Y⭐️ 5 (115)
Modern Updated Home, Game Room, 5 Min Walk to MAX

No image available

$53,204
$187
74%
42.52$170❌❌❌Y / Y⭐️ 5 (81)
Exceptional Location & Vibes, Community Pool

No image available

$51,388
$235
54%
42.52$290✅❌✅Y / Y⭐️ 5 (35)
Cooper Mountain Getaway

No image available

$42,581
$134
83%
422$110❌❌❌Y / Y⭐️ 5 (341)
Cozy Home for Family Gathering Approx. 2900 sqft.

No image available

$46,813
$251
50%
423$145❌❌❌Y / Y⭐️ 4.5 (42)
Fantastic Fully Fenced Pet Friendly Home, BBQ

No image available

$58,593
$208
72%
42.52$235❌❌✅Y / Y⭐️ 4.5 (25)
Stunning Orenco 4BR Near Light-Rail, Intel, Nike!

No image available

$49,376
$188
70%
432$200❌❌❌Y / Y⭐️ 5 (127)
Casa de boho -- 24hour self check in - 4 bedrooms

No image available

$44,638
$362
33%
422$225❌❌✅Y / Y⭐️ 5 (168)
Large Beautiful New Home - 24hour self check in

No image available

$70,438
$511
37%
42.52$285✅❌✅Y / Y⭐️ 5 (220)
Cozy 4B Retreat near Nike/Intel, Max Station

No image available

$56,440
$196
75%
42.52$200✅❌❌Y / Y⭐️ 5 (76)
Aloha Fun Retreat

No image available

$46,685
$226
50%
423$170✅❌✅Y / Y⭐️ 5 (8)
20% Monthly Discount| 4B house in Beaverton

No image available

$47,613
$188
65%
43.52$180❌❌❌Y / Y⭐️ 4.5 (50)
4BR/3BA home near downtown

No image available

$60,593
$288
56%
42.51$120❌❌❌Y / Y⭐️ 5 (64)
Mid Century Modern Home

No image available

$68,522
$296
62%
423$150❌❌❌Y / Y⭐️ 5 (214)
Spacious & Conveniently Located

No image available

$42,548
$150
67%
42.52$250❌❌❌Y / Y⭐️ 5 (36)
Spacious Retreat W/ Swim Spa & Full Kitchen

No image available

$54,772
$255
56%
42.52$250❌✅❌Y / Y⭐️ 4.5 (39)
NEW Luxury Portland Home

No image available

$37,737
$135
67%
42.515$210❌❌❌Y / Y⭐️ 5 (128)
Quiet, Modern, King beds

No image available

$86,822
$409
58%
42.51$0❌❌❌Y / Y⭐️ 5 (142)
Spectacular Home, Pet Friendly w/ Fenced Backyard

No image available

$60,921
$206
76%
422$240❌❌✅Y / Y⭐️ 4.5 (24)
Vintage House on Main St

No image available

$54,234
$201
72%
424$180✅❌❌Y / Y⭐️ 5 (89)
Spacious, 4BR Single-Level near Parks

No image available

$49,731
$251
51%
422$200❌❌❌Y / Y⭐️ 5 (137)
Dual Comfort Haven

No image available

$50,397
$156
82%
432$290❌❌❌Y / Y⭐️ 5 (37)
Urban Entertainer / Hot Tub

No image available

$85,094
$538
42%
42.56$250✅✅✅Y / Y⭐️ 5 (102)
Oasis for 10 + Pawsome Backyard! +Yoga studio!

No image available

$64,526
$205
86%
431$0❌❌✅Y / Y⭐️ 5 (5)
A Place Around The Corner in Central Beaverton

No image available

$65,262
$214
80%
4328$239❌❌❌Y / Y⭐️ 4.8 (75)
20% Monthly Discount | 4B/3.5B house Nike

No image available

$48,142
$204
60%
43.52$180❌❌❌Y / Y⭐️ 4.5 (15)
Walkable 4BR Stunner - Close to wine country!

No image available

$59,264
$220
70%
42.52$189❌❌✅Y / Y⭐️ 5 (103)
Phenomenal Retreat Open Layout, Backyard, Fire-Pit

No image available

$58,313
$298
52%
42.52$360❌❌❌Y / Y⭐️ 5 (48)
Stunning Craftsman on a Magical Lot

No image available

$65,395
$322
53%
432$325❌❌❌Y / Y⭐️ 5 (83)
Pond View MidCenturyModern Home

No image available

$55,998
$306
50%
432$0❌❌❌Y / Y⭐️ 5 (32)
Peaceful Country Farmhouse with Hot Tub and Pool!

No image available

$95,898
$376
68%
432$325✅✅❌Y / Y⭐️ 5 (36)
Spacious Sanctuary near Beaverton/PDX for groups

No image available

$74,438
$264
75%
42.52$185❌❌❌Y / Y⭐️ 5 (210)
20% Monthly Discount|Modern 4B/3.5B House

No image available

$55,655
$210
68%
43.52$170❌❌❌Y / Y⭐️ 5 (18)
Cozy and charming Single Level home

No image available

$55,953
$273
56%
422$0❌❌❌Y / Y⭐️ 5 (37)
Beautiful and peaceful home

No image available

$39,764
$218
49%
433$100❌❌❌Y / Y⭐️ 4.8 (11)
Brookridge Retreat | 4 Bedroom Entire House in PDX

No image available

$145,716
$577
69%
431$0❌✅❌Y / Y⭐️ 5 (34)
Terra Linda Charmer: Updated Home in Peaceful Area

No image available

$84,679
$239
96%
424$175❌❌✅Y / Y⭐️ 5 (136)

Return Metrics

41.55% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,405$8,810$13,216$17,621$22,026$44,053$132,160
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$4,405$8,810$13,216$17,621$22,026$44,053$132,160

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

41.55%

Payback Period Days

878

Return on Investment

41.55%

property-location

Oregon 8 Aloha, Oregon

4 bed • 2 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$60,236

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 63% occupancy.Projected nightly rate is $266/night at 62% occupancy.

Top 53% of comparables

Top 36% 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.

$59,575

Avg annual revenue

62%

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

$35k

$70k

$110k

$145k

Sign up to see the data on 40 all comparables

$4,405

Profit

Revenue

$60,236

Operating Expenses

$19,831

Operating Income

$40,405

Net Effective Rent

$36,000

Profit (Cash Flow)

$4,405

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

41.55%

Payback Period Days

878