BNBCalc Short Term Rental Investment Analysis 1059 Line 5 Rd, Niagara-on-the-Lake, ON L0S 1J0, Canada

3 bed • 2 bath • 6 guests • $1,000,000

BNB

Calc

Annual Revenue

$94,014

Profit (Cash Flow)

$1,255

Cap Rate

6.9%

Annual Revenue

$94,014

AirDNA projects $572/night at 45% occupancy ($94,013).

BNB Calc projects a 45% occupancy rate, $572 rate per night.

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

Return Metrics

0.52% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,255	$2,510	$3,765	$5,020	$6,275	$12,551	$37,654
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$241,079	$283,664	$327,819	$373,613	$421,115	$686,982	$2,464,917

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.52%

Cap Rate

6.87%

Return on Investment

17.22%

1059 Line 5 Rd Niagara-on-the-Lake, Ontario, L0S 1J0

3 bed • 2 bath • 6 guests

Purchase Price

$94,014

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,255

Profit

Revenue

$94,014

Operating Expenses

$25,302

Operating Income

$68,712

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$1,255

$238,500

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,500

Closing Costs

$30,000

Total

$238,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.52%

Cap Rate

6.87%

Return on Investment

17.22%