BNBCalc Short Term Rental Investment Analysis 1225 Bellview St, Burlington, ON L7S 1C8, Canada

3 bed • 2 bath • 6 guests • $1,250,000

BNB

Calc

Report by:

brettbeauchamp.bb@gmail.com

Annual Revenue

$53,939

Profit (Cash Flow)

-$50,474

Cap Rate

2.7%

Annual Revenue

$53,939

AirDNA projects $208/night at 71% occupancy ($53,939).

BNB Calc projects a 71% occupancy rate, $208 rate per night.

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

Return Metrics

-17.05% 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)	-$50,473	-$100,947	-$151,421	-$201,895	-$252,369	-$504,739	-$1,514,217
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,280	$25,317	$39,159	$53,854	$69,456	$163,142	$1,000,000
Down Payment	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$249,306	$250,494	$253,646	$258,844	$266,179	$338,298	$1,519,860

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.05%

Cap Rate

2.7%

Return on Investment

-0.23%

1225 Bellview St Burlington, Ontario, L7S 1C8

3 bed • 2 bath • 6 guests

Purchase Price

$53,939

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$50,474

Profit

Revenue

$53,939

Operating Expenses

$20,092

Operating Income

$33,847

Mortgage & Taxes

$84,321

Profit (Cash Flow)

-$50,474

$296,000

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$8,500

Closing Costs

$37,500

Total

$296,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.05%

Cap Rate

2.7%

Return on Investment

-0.23%