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 1030 Northwest 12th Avenue, Portland, Oregon 97209, United States

0 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$35,531

Profit (Cash Flow)

-$588

Cash on Cash Return

-12.3%

Annual Revenue

$35,531

AirDNA projects $152/night at 64% occupancy ($35,530).

BNB Calc projects a 64% occupancy rate, $152 rate per night.

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


Return Metrics

-12.31% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$588-$1,176-$1,764-$2,352-$2,940-$5,880-$17,642
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-$588-$1,176-$1,764-$2,352-$2,940-$5,880-$17,642

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.31%

Payback Period Days

0

Return on Investment

-12.31%

property-location

1030 NW 12th Ave Portland, Oregon, 97209

0 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$2,094

Zestimate

Portland

Guide

Zoning

Market

Guide


Laws


Market Data

$35,531

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$588

Profit

Revenue

$35,531

Operating Expenses

$16,019

Operating Income

$19,512

Net Effective Rent

$20,100

Profit (Cash Flow)

-$588

$4,775

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,775

Total

$4,775

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-12.31%

Payback Period Days

0

Property Overview

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

Lot size:

-

Year built:

2001

Size:

948 sqft

Type:

CONDO

Parking:

-

Heating:

FORCED AIR

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Condominium
  • Stories: 2
  • Lot size: -
  • Building area: 948 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: EXD
  • Land Use: Residential
  • Parcel Number: 1N1E34BB 90039
  • Flood Zone: No

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $353,100
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $424,680
  • Market Estimate: -


Ownership

  • Name: Pham Hung V
  • Owner Occupied: No
  • Owner Mailing Address: 12687 Sw Winterview Dr, Tigard, Or 97224
  • Years Owned: 254
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: N/A