← New analysis
742 Evergreen Terrace
Portland, OR 97201 · 3 bed · 2 bath · 1,850 sq ft · Single family
Est. Annual Revenue
$52,400
8% above market avg
Occupancy Rate
72%
Market avg: 68%
Avg Daily Rate
$198
Range: $165–$245
Cap Rate
6.2%
Good for this market
Cash-on-Cash
9.8%
Strong return
Monthly Revenue Projection
Based on local comps and seasonal demand
Revenue
Expenses
Comparable Listings
5 similar properties within 1.5 miles
PropertyADROcc.RevenueRating
Charming NE Bungalow
3 bed · 2 bath · 0.4 mi
$185
74%
$49,900
4.92
Modern Pearl District Flat
2 bed · 1 bath · 0.8 mi
$215
69%
$54,100
4.87
Hawthorne Craftsman
3 bed · 2 bath · 1.1 mi
$204
71%
$52,800
4.95
Sellwood Cottage
2 bed · 1 bath · 1.4 mi
$168
76%
$46,500
4.78
Annual Expense Breakdown
Mortgage (est.)
$24,000
Property management (20%)
$10,480
Cleaning
$5,200
Insurance
$2,400
Utilities + supplies
$3,600
Total expenses
$45,680
Net operating income
$6,720
Investment Summary
Purchase price (est.)$420,000
Down payment (25%)$105,000
Furnishing budget$15,000
Total cash needed$120,000
Annual return on cash
9.8%
Payback period
~10.2 years
Want to tweak these numbers?
Open What-If Simulator