BNBCalc Short Term Rental Investment Analysis 10 Chemin Fortin, Luskville, QC, Canada

3 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Report by:

marzbernatchez@hotmail.com

Annual Revenue

$36,586

Profit (Cash Flow)

-$14,978

Cap Rate

3.8%

Annual Revenue

$36,586

AirDNA projects $159/night at 63% occupancy ($36,586).

BNB Calc projects a 63% occupancy rate, $159 rate per night.

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

Return Metrics

-12.12% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,978	-$29,956	-$44,934	-$59,912	-$74,890	-$149,781	-$449,345
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$104,933	$110,620	$117,092	$124,383	$132,528	$187,433	$764,285

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.12%

Cap Rate

3.75%

Return on Investment

3.99%

10 Chemin Fortin Luskville, Québec, J0X 2G0

3 bed • 2 bath • 6 guests

Purchase Price

$36,586

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$14,978

Profit

Revenue

$36,586

Operating Expenses

$17,836

Operating Income

$18,750

Mortgage & Taxes

$33,728

Profit (Cash Flow)

-$14,978

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.12%

Cap Rate

3.75%

Return on Investment

3.99%