Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 14966 Nw Shackelford Rd

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$44,607

Profit (Cash Flow)

-$3,360

Cash on Cash Return

-38.0%

Annual Revenue

$44,607

AirDNA projects $248/night at 58% occupancy ($52,536). Airbtics projects $177/night at 69% occupancy ($44,607). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 69% occupancy rate, $177 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,038$45,734$65,243$71,619
Occupancy54%66%86%94%
Nightly Rate$124$182$197$234

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-37.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,359-$6,719-$10,079-$13,438-$16,798-$33,596-$100,790
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-$3,359-$6,719-$10,079-$13,438-$16,798-$33,596-$100,790

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-37.96%

Payback Period Days

0

Return on Investment

-37.96%

property-location

14966 NW Shackelford Rd Portland, Oregon, 97229-6938

3 bed • 3 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$2,514

Zestimate

Portland

Guide

Zoning

Market

Guide


Laws


Market Data

$44,607

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $248/night at 58% occupancy.Projected nightly rate is $177/night at 69% occupancy.

Top 41% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$3,360

Profit

Revenue

$44,607

Operating Expenses

$17,799

Operating Income

$26,808

Net Effective Rent

$30,168

Profit (Cash Flow)

-$3,360

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-37.96%

Payback Period Days

0