BNBCalc Short Term Rental Rental Arbitrage Analysis 10 Promenade Guy Savoie Drive, Winnipeg, Manitoba R2J 4L9, Canada

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$23,997

Profit (Cash Flow)

-$1,923

Cash on Cash Return

-36.3%

Annual Revenue

$23,997

AirDNA projects $54/night at 73% occupancy ($14,397).

BNB Calc projects a 73% occupancy rate, $90 rate per night.

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

Return Metrics

-36.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,923	-$3,846	-$5,769	-$7,692	-$9,615	-$19,230	-$57,690
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$1,923	-$3,846	-$5,769	-$7,692	-$9,615	-$19,230	-$57,690

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-36.28%

Payback Period Days

Return on Investment

-36.28%

10 Guy Savoie Dr Winnipeg, Manitoba, R2J 4B7

1 bed • 1 bath • 2 guests

Monthly Rent

$2,984

Zestimate

Winnipeg

Zoning

Laws

$23,997

Annual Revenue

Projected nightly rate is $54/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,923

Profit

Revenue

$23,997

Operating Expenses

$14,520

Operating Income

$9,477

Net Effective Rent

$11,400

Profit (Cash Flow)

-$1,923

$5,300

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,050

Total

$5,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-36.28%

Payback Period Days