Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1275 Rue Plessis, Montréal, QC, H2L 2X1

1 bed • 1 bath • 1 guests • CA$0

BNB

Calc

Annual Revenue

C$34,246

Profit (Cash Flow)

-C$2,710

Cash on Cash Return

-44.2%

Annual Revenue

C$34,246

AirDNA projects C$169/night at 64% occupancy ($39,515). Airbtics projects C$147/night at 64% occupancy ($34,246). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, C$147 rate per night.

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

Percentiles25%50%75%90%
RevenueC$20,366C$31,952C$47,837C$84,006
Occupancy55%63%76%85%
Nightly RateC$99C$135C$168C$265

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$40,916
C$175
64%
111C$0❌❌❌Y / Y⭐️ 5 (32)
C$49,409
C$158
83%
112C$77❌❌❌Y / Y⭐️ 5 (127)
C$40,459
C$128
85%
112C$144❌❌❌Y / Y⭐️ 5 (176)
C$33,575
C$137
66%
112C$93❌❌❌N / Y⭐️ 5 (237)
C$25,505
C$106
64%
112C$68❌❌❌Y / Y⭐️ 5 (71)
C$23,794
C$100
62%
111C$72❌❌❌N / Y⭐️ 5 (36)
C$29,152
C$123
61%
111C$82❌❌❌Y / Y⭐️ 5 (79)
C$66,639
C$318
57%
111C$10❌❌❌N / Y⭐️ 5 (61)
C$40,393
C$113
94%
111C$73❌❌❌Y / Y⭐️ 5 (140)
C$35,206
C$134
70%
113C$114❌❌❌Y / Y⭐️ 4.5 (19)
C$72,140
C$278
69%
1131C$344❌❌❌Y / Y⭐️ 5 (45)
C$25,203
C$93
72%
112C$72❌❌❌Y / Y⭐️ 4.5 (33)
C$9,541
C$52
41%
112C$73❌❌❌N / N⭐️ 4.2 (41)
C$37,431
C$186
55%
112C$0❌❌❌Y / Y⭐️ 5 (34)
C$22,769
C$97
64%
1131C$176❌❌✅Y / Y⭐️ 0 (0)
C$14,163
C$94
41%
1132C$52❌❌❌Y / Y⭐️ 5 (45)
C$22,507
C$137
45%
1131C$104✅❌❌Y / Y⭐️ 5 (6)
C$19,436
C$92
58%
1131C$104❌❌❌Y / Y⭐️ 5 (4)
C$33,614
C$162
55%
112C$104❌❌❌Y / Y⭐️ 5 (68)
C$23,955
C$142
46%
111C$0❌❌✅Y / Y⭐️ 4.7 (39)
C$55,022
C$152
95%
1131C$89❌❌❌Y / Y⭐️ 4.5 (179)
C$20,787
C$101
56%
111C$0❌❌❌Y / Y⭐️ 5 (3)
C$28,151
C$92
84%
1131C$93❌❌❌Y / Y⭐️ 0 (1)
C$40,493
C$263
42%
112C$0❌✅✅Y / N⭐️ 0 (4)
C$28,919
C$100
79%
1131C$0❌❌❌Y / Y⭐️ 4.5 (10)
C$29,207
C$145
55%
112C$0❌❌❌Y / Y⭐️ 5 (8)
C$27,099
C$103
72%
112C$0❌❌✅Y / Y⭐️ 4.5 (23)
C$43,164
C$227
52%
112C$0❌✅✅Y / N⭐️ 5 (4)
C$91,419
C$310
80%
112C$61❌❌❌Y / Y⭐️ 4.8 (23)
C$70,539
C$211
87%
1131C$156❌❌❌Y / Y⭐️ 5 (5)
C$23,117
C$107
59%
1131C$21❌❌❌Y / Y⭐️ 5 (172)
C$51,696
C$313
45%
111C$62❌❌❌Y / Y⭐️ 4.2 (8)
C$17,240
C$62
76%
1131C$311❌✅❌Y / Y⭐️ 5 (93)
C$40,152
C$166
66%
1132C$85❌❌❌N / Y⭐️ 5 (23)
C$50,981
C$145
96%
1131C$0❌❌❌Y / Y⭐️ 5 (65)
C$35,284
C$163
59%
1131C$83❌❌❌N / N⭐️ 5 (33)
C$21,449
C$73
80%
1131C$93❌❌❌N / Y⭐️ 4.5 (14)
C$9,654
C$55
48%
1131C$0❌❌❌Y / Y⭐️ 0 (0)
C$27,888
C$175
40%
112C$113❌❌❌Y / Y⭐️ 5 (1)
C$21,097
C$93
62%
1132C$77❌❌❌Y / Y⭐️ 5 (4)

Return Metrics

-44.22% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$2,710-CA$5,420-CA$8,130-CA$10,840-CA$13,550-CA$27,100-CA$81,300
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total Return-CA$2,710-CA$5,420-CA$8,130-CA$10,840-CA$13,550-CA$27,100-CA$81,300

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-44.22%

Payback Period Days

0

Return on Investment

-44.22%

property-location

1275 Rue Plessis Montréal, Québec, H2L 2X1

1 bed • 1 bath • 1 guests

C$34,246

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$169/night at 64% occupancy.Projected nightly rate is C$147/night at 64% occupancy.

Top 48% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$34,979

Avg annual revenue

64%

Avg occupancy rate

CA$146

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$10k

C$35k

C$65k

C$90k

Sign up to see the data on 40 all comparables

-CA$2,710

Profit

Revenue

C$34,246

Operating Expenses

C$21,356

Operating Income

C$12,890

Net Effective Rent

C$15,600

Profit (Cash Flow)

-C$2,710

CA$6,128

Cash Investment

Renos & Furnishing

C$5,987

Setup Costs

C$141

Total

C$6,128

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-44.22%

Payback Period Days

0