BNBCalc Short Term Rental Investment Analysis 126 York St, Richibucto, NB, E4W 4K2

2 bed • 1 bath • 6 guests • CA$99,000

BNB

Calc

Annual Revenue

C$51,679

Profit (Cash Flow)

C$19,315

Cap Rate

26.3%

Annual Revenue

C$51,679

AirDNA projects C$216/night at 47% occupancy ($37,130). Airbtics projects C$218/night at 65% occupancy ($51,679). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, C$218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$34,794	C$50,424	C$77,491	C$94,039
Occupancy	52%	64%	82%	91%
Nightly Rate	C$182	C$214	C$257	C$279

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beachfront Luxury Home with Pool & Hot Tub Tub 97	C$60,733	C$259	64%	2	1	2	C$0	✅	✅	✅	Y / Y	⭐️ 5 (90)
Sunset-Spa Waterfront Retreat! Pool & Nat'l Park	C$41,088	C$197	53%	2	1	1	C$139	✅	✅	❌	Y / Y	⭐️ 5 (77)
Beachfront Luxury Home with Pool & Hot Tub 99	C$50,563	C$261	53%	2	1	2	C$0	✅	✅	✅	Y / Y	⭐️ 5 (71)
Beachfront Luxury Home with Pool & Hot Tub 91	C$65,827	C$261	69%	2	1	2	C$0	✅	✅	✅	Y / Y	⭐️ 5 (36)
Beachfront Luxury Home With In-Ground Pool 89	C$69,907	C$233	82%	2	1	1	C$0	✅	✅	✅	Y / Y	⭐️ 5 (33)
Waterfront 2-bedroom! Paradise at your fingertips!	C$52,686	C$250	57%	2	1	3	C$103	✅	✅	✅	N / Y	⭐️ 5 (39)
Seaside Escape	C$79,164	C$216	100%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Seas the Day Waterfront Chalet near Nat'l Park!	C$100,427	C$306	89%	2	1	1	C$128	✅	✅	✅	N / Y	⭐️ 5 (28)
Salty Breeze Cottage w/ Heated Pool & Beach	C$45,308	C$200	62%	2	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (62)
Sunny-Side-Up Waterfront, Pet-Friendly Chalet	C$92,736	C$279	88%	2	1	4	C$122	✅	✅	✅	Y / Y	⭐️ 5 (58)
A-BOAT TIME Sunrise Waterfront Chalet, Pool&HotTub	C$88,560	C$257	93%	2	1	1	C$128	✅	✅	✅	N / Y	⭐️ 5 (33)
Authentic Cottage	C$30,766	C$195	43%	2	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Water front 2 bedroom cottage /pool and hot tub	C$76,271	C$250	83%	2	1	3	C$51	✅	✅	✅	N / Y	⭐️ 4.5 (6)
Sparkling Waters Beachfront, Pool&Hot Tub Access!	C$89,849	C$298	82%	2	1	1	C$128	✅	✅	✅	Y / Y	⭐️ 5 (24)
Sunset Beach-House Getaway near Nat'l Park + Pool!	C$56,188	C$189	78%	2	1	2	C$128	✅	✅	❌	Y / Y	⭐️ 5 (40)
Rustic Seaside Retreat - Pool & HotTub Access!	C$78,974	C$273	79%	2	1	1	C$0	✅	✅	✅	N / N	⭐️ 5 (9)
Waterfront Retreat, Beach, Pool & Nat'l Park!	C$103,206	C$304	91%	2	1	1	C$128	✅	✅	✅	Y / Y	⭐️ 5 (17)
Sea-Scape Waterfront Pool&Jacuzzi Access Chalet	C$84,733	C$244	93%	2	1	1	C$98	✅	✅	✅	Y / Y	⭐️ 5 (24)
Cozy Cottage On The Water	C$19,855	C$166	31%	2	1	1	C$61	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Amazing Cottage on the river 4 season	C$26,920	C$202	36%	2	1	3	C$51	❌	✅	❌	Y / Y	⭐️ 5 (19)
McLongs Bass River place	C$31,547	C$252	34%	2	1	2	C$40	❌	✅	✅	Y / Y	⭐️ 5 (55)
Bouctouche Tranquillity	C$48,066	C$177	74%	2	2	2	C$0	❌	✅	❌	Y / Y	⭐️ 5 (21)
Private Waterfront Getaway	C$39,159	C$141	74%	2	1	2	C$101	❌	❌	✅	N / Y	⭐️ 5 (17)
A Barn house (apartment in the rebuild barn)	C$29,505	C$212	38%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Decoy Inn	C$20,779	C$126	45%	2	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Historic Oceanfront Cottage! Sleeps 6	C$86,389	C$229	100%	2	1	4	C$103	❌	❌	❌	Y / Y	⭐️ 4 (5)
A Cottage on the edge of a National park	C$38,059	C$173	60%	2	1	2	C$0	❌	❌	❌	N / Y	⭐️ 5 (17)
Peaceful, 2-bedroom oasis on the Richibucto River	C$54,972	C$218	68%	2	1	2	C$128	❌	❌	✅	N / Y	⭐️ 5 (40)
River Beachfront Cottage	C$24,845	C$283	24%	2	1	7	C$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Gaspereau Creek Getaway	C$28,688	C$183	41%	2	1	3	C$103	❌	❌	✅	N / Y	⭐️ 4.5 (2)
Executive Waterfront chalet	C$64,647	C$272	65%	2	1	7	C$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Sea La Vie Cottage !	C$53,842	C$208	70%	2	1	3	C$92	❌	❌	✅	Y / Y	⭐️ 5 (15)
Remodeled Ocean waterfront house	C$46,399	C$141	88%	2	1	2	C$42	❌	❌	✅	Y / Y	⭐️ 5 (58)
Bright and Cheerful Coastal Cottage	C$40,798	C$166	67%	2	1	3	C$103	❌	❌	❌	N / N	⭐️ 4.5 (7)
La Perle du Mirage	C$48,073	C$205	64%	2	1	2	C$0	❌	❌	❌	N / N	⭐️ 0 (0)
Down by the Bay	C$28,892	C$158	49%	2	1	2	C$57	❌	❌	❌	Y / Y	⭐️ 5 (49)
Country charm	C$36,307	C$202	49%	2	2	3	C$61	❌	❌	❌	Y / Y	⭐️ 5 (24)
Eagles Nest	C$32,378	C$161	55%	2	1	2	C$0	❌	❌	❌	N / Y	⭐️ 5 (6)
Ravissante Suite magnifique vue sur l'eau	C$30,852	C$132	64%	2	1	7	C$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
★ Beautiful Beach★ 2 Bdrm Cottage near the Dunes★	C$48,759	C$227	54%	2	1	5	C$111	❌	❌	❌	N / Y	⭐️ 5 (4)

Return Metrics

61.44% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$19,315	CA$38,630	CA$57,946	CA$77,261	CA$96,576	CA$193,153	CA$579,461
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$79,200	CA$79,200	CA$79,200	CA$79,200	CA$79,200	CA$79,200	CA$79,200
Down Payment	CA$19,800	CA$19,800	CA$19,800	CA$19,800	CA$19,800	CA$19,800	CA$19,800
Property Appreciation	CA$2,970	CA$6,029	CA$9,179	CA$12,425	CA$15,768	CA$34,047	CA$141,298
Total Return	CA$121,285	CA$143,659	CA$166,126	CA$188,686	CA$211,345	CA$326,201	CA$819,760

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.44%

Cap Rate

26.25%

Return on Investment

73.98%

126 York St Richibucto, New Brunswick, E4W 4K2

2 bed • 1 bath • 6 guests

Purchase Price

358

Airbnb Investor Score

CA$19,315

Annual Profit

26.3%

Cap Rate

61.4%

Cash on Cash

C$51,679

Annual Revenue

BNBCalc predicts this property will get $218 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

CA$53,667

Avg annual revenue

65%

Avg occupancy rate

CA$217

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$20k

C$45k

C$75k

C$105k

CA$19,315

Profit

Revenue

C$51,679

Operating Expenses

C$25,686

Operating Income

C$25,994

Mortgage & Taxes

C$6,678

Profit (Cash Flow)

C$19,315

CA$31,436

Cash Investment

Down Payment

C$19,800

Renos & Furnishing

C$8,666

Closing Costs

C$2,970

Total

C$31,436

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

61.44%

Cap Rate

26.25%

Return on Investment

73.98%