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 1313 E Burnside St, Portland, OR, 97232

1 bed β€’ 1 bath β€’ 4 guests β€’ $0

BNB

Calc

Annual Revenue

$27,653

Profit (Cash Flow)

-$8,558

Cash on Cash Return

-196.7%

Annual Revenue

$27,653

AirDNA projects $132/night at 64% occupancy ($30,855). Airbtics projects $113/night at 67% occupancy ($27,652). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $113 rate per night.

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

Percentiles25%50%75%90%
Revenue$19,620$30,384$38,549$43,968
Occupancy55%65%78%82%
Nightly Rate$93$117$124$135

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
Private Minimalist Architecture Guesthouse Loft

No image available

$48,229
$155
79%
122$135❌❌❌Y / Y⭐️ 5 (192)
Clean, Modern Studio w/Patio in Walkable Area

No image available

$35,384
$114
77%
112$90❌❌❌Y / Y⭐️ 4.9 (317)
Ash Street Loft- Urban chic, walk to downtown

No image available

$32,811
$90
97%
112$25❌❌❌N / Y⭐️ 5 (275)
Charming Southeast Portland Private Studio

No image available

$28,340
$86
81%
112$75❌❌❌N / Y⭐️ 5 (330)
Portland Gem with Great View and Fireplace- 501

No image available

$29,255
$120
57%
1130$80βŒβŒβœ…Y / Y⭐️ 4.8 (76)
Buckman Garden Suite

No image available

$28,231
$126
59%
112$50βŒβŒβœ…Y / Y⭐️ 4.8 (283)
#StayInMyDistrict Buckman Lodge Popular SE Belmont

No image available

$19,618
$83
55%
111$75βŒβŒβœ…N / Y⭐️ 4.9 (117)
β€’1898UrbanVictorian Loft view near Convention Ctr.

No image available

$21,952
$133
43%
111$49βŒβŒβœ…Y / Y⭐️ 4.8 (151)
Always Sunny 1 Bedroom Flat In Buckman

No image available

$30,142
$104
72%
1130$125βŒβŒβœ…Y / Y⭐️ 5 (15)
Stylish Urban Retreat

No image available

$24,156
$120
55%
1230$175βŒβŒβœ…Y / Y⭐️ 5 (1)

Return Metrics

-196.74% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,558-$17,116-$25,674-$34,232-$42,791-$85,582-$256,746
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-$8,558-$17,116-$25,674-$34,232-$42,791-$85,582-$256,746

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-196.74%

Payback Period Days

0

Return on Investment

-196.74%

property-location

1313 E Burnside St Portland, Oregon, 97232

1 bed β€’ 1 bath β€’ 4 guests

Agent

Inquire about this property

Contact Agent

$1,839

Zestimate

Portland

Guide

Zoning

Market

Guide


Laws


Market Data

$27,653

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $132/night at 64% occupancy ($30,855.81). Airbtics projects $113/night at 67% occupancy ($27,652).

Top 41% 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.

$29,811

Avg annual revenue

67%

Avg occupancy rate

$113

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

$20k

$30k

$40k

$50k

Sign up to see the data on 10 all comparables

-$8,558

Profit

Revenue

$27,653

Operating Expenses

$15,595

Operating Income

$12,058

Net Effective Rent

$20,616

Profit (Cash Flow)

-$8,558

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-196.74%

Payback Period Days

0