BNBCalc.com Investment Analysis Report of 15954 Ne Fremont St

3 bed • 2 bath • 9 guests • $166,100

BNB

Calc

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%

Return on Investment

33.02%

Annual Revenue

$38,716

AirDNA projects $200/night at 53% occupancy ($38,715). Airbtics projects $250/night at 69% occupancy ($63,004). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$44,107$64,236$86,455$121,412
Occupancy63%70%76%84%
Nightly Rate$185$242$295$379

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The North Tabor Retreat ~ Families & Remote Work
$80,058
$304
68%
3381$129❌❌❌N / Y⭐️ 4.8 (144)Profile

B

The Perfect Portland Escape ~ Chef's Kitchen
$79,119
$286
71%
3381$129❌❌❌N / Y⭐️ 4.8 (133)Profile

C

Custom North Tabor Farmhouse ~ Gym + Chefs Kitchen
$91,631
$285
82%
3381$129❌❌❌N / Y⭐️ 4.9 (150)Profile

D

HotTub|FirePit|PoolTable! SpringWater Retreat
$93,439
$370
69%
33122$0✅✅❌N / Y⭐️ 5 (49)Profile

E

3 BR 1 BA - Cozy Home - Sleeps 7 - Walkscore 98
$58,405
$204
73%
3171$100❌❌✅N / Y⭐️ 4.8 (146)Profile

Operating Expenses

Monthly Expenses

$1,559

Annual Expenses

$18,713

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,023

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$323

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$933

Annual Mortgage & Tax

$11,196

Downpayment

Purchase Price

$166,100

Percent Down

20%

Total Downpayment

$33,220

Total Loan Amount

$132,880

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$797

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$137

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

4,356 sqft

Year built:

1979

Size:

1,073 sqft

Type:

CONDO

Parking:

1

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
15024 Ne Rose Pkwy # 14-A331,8968,2761977$335,0000
14920 Ne Rose Pkwy # 71a331,8968,2761978$289,900243
15510 Ne Knott St Unit 5221,46139,1841999$378,21120
3010 Ne 149th Ave421,6389,5831973$323,00049
15948 Ne Fremont St221,0734,3561979$239,90028
15924 Ne Fremont St218924,3561979$215,00025
15050 Ne Rose Pkwy # 7-B321,6388,2761977$288,0000
15031 Ne Rose Pkwy221,3059,5831975$267,00012
14935 Ne Sacramento St Unit 26221,128293,0281985$274,00077
15011 Ne Siskiyou Ct421,6389,5831973$211,00020

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Condominium
  • Stories: 1
  • Lot size:4,356 sqft
  • Building area: 1,073 sqft
  • Garage: -
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: R3
  • Land Use: Residential
  • Parcel Number: 1N2E25AA 90262
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $108,280
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $182,380

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
04/02/12$00%Aaron John S Trust

Ownership

  • Name: John S Aaron Trust
  • Owner Occupied: No
  • Owner Mailing Address: 12110 Pelham Ct, Waldorf, Md 20602
  • Years Owned: 0
  • Home Equity: -
  • Mortgage Balance Remaining: $25,000
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$7,883

Deductible property tax

$1,644

Est. Depreciation Value

$81,940

Profit on this property

$20,003

Your total deduction

$71,465

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,465)

$78,535

Your old tax bill

$45,000

Your new tax bill

$23,561

Estimated tax savings

$21,439

property-location

15954 NE Fremont St Portland, Oregon, 97230-5120

3 bed • 2 bath • 9 guests

Purchase Price

Est. $797/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$38,716

Annual Revenue

BNBCalc predicts this property will get $250 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.85%

Cap Rate

12.04%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est 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