15954 NE Fremont St Portland, Oregon, 97230-5120
3 bed • 2 bath • 9 guests • $166,100
Annual Revenue
$38,716
Profit (Cash Flow)
$8,807
Cap Rate
12.0%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $200/night at 53% occupancy ($38,716) Airbtics projects $250/night at 69% occupancy ($63,005)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$38,716
$38,716
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$80,058 | $304 | 68% | 3 | 3 | 8 | 1 | $129 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (144) | Profile | |
$79,119 | $286 | 71% | 3 | 3 | 8 | 1 | $129 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (133) | Profile | |
$91,631 | $285 | 82% | 3 | 3 | 8 | 1 | $129 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (150) | Profile | |
$93,439 | $370 | 69% | 3 | 3 | 12 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (49) | Profile | |
$58,405 | $204 | 73% | 3 | 1 | 7 | 1 | $100 | ❌ | ❌ | ✅ | No / Yes | ⭐️ 4.8 (146) | Profile |
Return Metrics
18.85% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.85%
Cap Rate
12.04%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$7,883
Deductible property tax
$1,644
Your total deduction
$15,568
Your adjusted annual income
$150,000 - $15,568 = $134,432
Taxes on $134,432 (30%)
$40,330
Your old tax bill
$45,000
Your new tax bill
$40,330
Estimated tax savings
$4,670
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com