BNBCalc.com Rental Arbitrage Analysis Report of 412 S Miles St 1 3, Portland, OR 97219, USA

2 bed • 2 bath • 4 guests • $2,000

BNB

Calc

Return Metrics

110.46% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

110.46%

Payback Period Days

330

Return on Investment

110.46%

Annual Revenue

$51,664

AirDNA projects $205/night at 69% occupancy ($51,663).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,560

Annual Expenses

$18,716

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$991

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$431

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

Property Manager Fee

$0

412 S Miles St Portland, Oregon, 97219-3051

2 bed • 2 bath • 4 guests • $2,000

Annual Revenue

$51,664

Profit (Cash Flow)

$8,947

Payback in 330 days

Cash on Cash Return

110.5%

Annual Revenue

$51,664

AirDNA projects $205/night at 69% occupancy ($51,664)

Occupancy Rate

Avg Daily Rate

Return Metrics

110.46% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

110.46%

Payback Period Days

330