BNBCalc Short Term Rental Investment Analysis 111 Thakur St, Saskatoon, SK S0K 2T0, Canada

6 bed • 3.5 bath • 14 guests • $430,000

BNB

Calc

Annual Revenue

$56,803

Profit (Cash Flow)

$7,332

Cap Rate

8.5%

Annual Revenue

$56,803

AirDNA projects $216/night at 72% occupancy ($56,802).

BNB Calc projects a 72% occupancy rate, $216 rate per night.

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

Return Metrics

6.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,331	$14,663	$21,995	$29,327	$36,659	$73,319	$219,958
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$344,000	$344,000	$344,000	$344,000	$344,000	$344,000	$344,000
Down Payment	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000
Property Appreciation	$51,170	$108,429	$172,502	$244,200	$324,429	$893,638	$12,112,122
Total Return	$488,501	$553,093	$624,498	$703,527	$791,089	$1,396,957	$12,762,081

Property Appreciation:

11.9%

Revenue Appreciation:

Cash on Cash Return

6.44%

Cap Rate

8.45%

Return on Investment

55.13%

111 Thakur St Saskatoon, Saskatchewan, S0K 2T0

6 bed • 3.5 bath • 14 guests

Purchase Price

$56,803

Annual Revenue

Projected nightly rate is $216/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,332

Profit

Revenue

$56,803

Operating Expenses

$20,464

Operating Income

$36,338

Mortgage & Taxes

$29,006

Profit (Cash Flow)

$7,332

$113,775

Cash Investment

Down Payment

$86,000

Renos & Furnishing

$14,875

Closing Costs

$12,900

Total

$113,775

Investment Value Over Time

Property Appreciation

11.9%

Revenue Appreciation

Cash on Cash Return

6.44%

Cap Rate

8.45%

Return on Investment

55.13%