BNBCalc Short Term Rental Rental Arbitrage Analysis 621 Southeast 168th Avenue, Vancouver, Washington 98684, United States

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,567

Profit (Cash Flow)

-$3,827

Cash on Cash Return

-45.2%

Annual Revenue

$34,567

AirDNA projects $182/night at 52% occupancy ($34,566).

BNB Calc projects a 52% occupancy rate, $182 rate per night.

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

Return Metrics

-45.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,826	-$7,653	-$11,480	-$15,307	-$19,134	-$38,269	-$114,809
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	-$3,826	-$7,653	-$11,480	-$15,307	-$19,134	-$38,269	-$114,809

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-45.15%

Payback Period Days

Return on Investment

-45.15%

621 SE 168th Ave Vancouver, Washington, 98684

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,695

Zestimate

Vancouver

Guide

Zoning

Guide

Laws

$34,567

Annual Revenue

Projected nightly rate is $182/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,827

Profit

Revenue

$34,567

Operating Expenses

$15,894

Operating Income

$18,673

Net Effective Rent

$22,500

Profit (Cash Flow)

-$3,827

$8,475

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,975

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-45.15%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

253,955 sqft

Year built:

1999

Size:

123,682 sqft

Type:

MFR

Parking:

Heating:

BASEBOARD

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
300 Se 184th Ave Apt 5	4	1	103,441	-	251,341	2018	$0	-
15813 Se 1st St # 2	4	4	2,624	-	7,931	1976	$550,000	-
301 Se 177th Ave Apt 21	2	2	136,426	-	291,416	2013	$0	-
312 Se 159th Ave	4	2	1,600	-	8,273	1974	$480,000	39
16110 Se 4th St	4	4	2,160	-	8,374	1975	$515,000	-
16207 Se 4th St	4	4	2,104	-	7,989	1973	$497,000	-
16203 Se 4th St	4	4	2,104	-	7,939	1973	$589,000	62
15817 Se 1st St	8	5	4,128	-	10,454	1973	$740,500	119
919 Se 153rd Ave	6	6	2,749	-	9,480	1995	$493,000	-
1000 Se 160th Ave Apt 6	-	-	301,864	-	415,998	1989	$0	-

Property Details

MLS Status: N/A

Property Use: Apartments (Generic)

Stories: 1

Lot size: 253,955 sqft

Building area: 123,682 sqft

Garage: No

Heating: Baseboard

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-18 : VAN

Land Use: Residential

Parcel Number: 115050-264

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $21,647,600

County Est. Land Value: $2,334,047

Assessed Land Value: $2,334,047

County Est. Structure Value: $19,313,553

Market Estimate: $18,265,194

Sale history

Date	Sale Price	% Financed	Buyer
Invalid Date	$86,000	0%	Millennium Park Llc

Ownership

Name: Millennium Park Llc

Owner Occupied: No

Owner Mailing Address: 2677 Willakenzie Rd Ste 3, Eugene, Or 97401

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $9,400,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No