BNBCalc Short Term Rental Rental Arbitrage Analysis 7051 NE Grand Ave, Portland, OR 97211, USA

3 bed • 2.5 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$74,057

Profit (Cash Flow)

$19,429

Cash on Cash Return

168.6%

Annual Revenue

$74,057

AirDNA projects $274/night at 71% occupancy ($71,054).

BNB Calc projects a 74% occupancy rate, $274 rate per night.

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

Return Metrics

168.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,429	$38,858	$58,288	$77,717	$97,147	$194,294	$582,884
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	$19,429	$38,858	$58,288	$77,717	$97,147	$194,294	$582,884

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

168.58%

Payback Period Days

216

Return on Investment

168.58%

7051 NE Grand Ave Portland, Oregon, 97211-2955

3 bed • 2.5 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Portland

Guide

Zoning

Market

Guide

Laws

Market Data

$74,057

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,429

Profit

Revenue

$74,057

Operating Expenses

$21,027

Operating Income

$53,029

Net Effective Rent

$33,600

Profit (Cash Flow)

$19,429

$11,525

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,900

Total

$11,525

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

168.58%

Payback Period Days

216