BNBCalc.com Rental Arbitrage Analysis Report of 7051 NE Grand Ave, Portland, OR 97211, USA

3 bed • 2.5 bath • 5 guests • $2,800

BNB

Calc

Return Metrics

163.37% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

163.37%

Payback Period Days

223

Return on Investment

163.37%

Annual Revenue

$74,057

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,802

Annual Expenses

$21,627

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,177

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$617

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

Property Manager Fee

$0

7051 NE Grand Ave Portland, Oregon, 97211-2955

3 bed • 2.5 bath • 5 guests • $2,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$74,057

Profit (Cash Flow)

$18,829

Payback in 223 days

Cash on Cash Return

163.4%

Annual Revenue

$74,057

AirDNA projects $274/night at 71% occupancy ($71,055)

Occupancy Rate

Avg Daily Rate

Return Metrics

163.37% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

163.37%

Payback Period Days

223