BNBCalc Short Term Rental Investment Analysis 1288 Rue Saint-Antoine O, Montréal, QC, H3C 0X6

2 bed • 2 bath • 5 guests • $745,000

BNB

Calc

Report by:

toufik ouag

toufikouag27@gmail.com

Annual Revenue

$52,551

Profit (Cash Flow)

-$18,216

Cap Rate

4.3%

Annual Revenue

$52,551

AirDNA projects $218/night at 66% occupancy ($52,551). Airbtics projects $96/night at 81% occupancy ($28,401). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,079	$27,517	$36,505	$50,680
Occupancy	79%	85%	87%	98%
Nightly Rate	$69	$88	$112	$134

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mind blowing city view \| 2 beds \| Pool & Spa	$54,044	$169	81%	2	1	1	$111	✅	✅	✅	Y / Y	⭐️ 4.8 (44)
By Bell Centre w/Indoor Parking: Cozy 2-BR Apt	$47,927	$118	99%	2	1	31	$71	❌	❌	❌	Y / Y	⭐️ 5 (76)
Dtwn Lovely condo - Monthly Rental	$20,794	$65	86%	2	1	32	$133	✅	❌	❌	Y / Y	⭐️ 4.9 (63)
Cozy 2BR Flat \| Dtown Griffintown \| Prime Location	$41,111	$131	85%	2	1	31	$30	❌	❌	✅	Y / Y	⭐️ 4 (7)
{Wonderful}•Luxurious•Condo in Downtown Montreal	$21,268	$91	63%	2	1	31	$43	✅	✅	✅	Y / Y	⭐️ 4.8 (78)
Spectacular 2Bedroom condo in heart of Montréal	$23,512	$73	88%	2	1	31	$111	✅	✅	✅	Y / Y	⭐️ 5 (4)
Dtown Cozy Condo - Monthly Rental	$24,936	$68	98%	2	1	32	$136	✅	❌	❌	Y / Y	⭐️ 5 (10)
Dtown Urban Condo -Monthly Rental	$21,602	$66	85%	2	1	32	$136	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
2 Bedroom The Best Downtown Luxury condo	$16,367	$86	52%	2	1	32	$36	✅	✅	✅	Y / Y	⭐️ 4.8 (66)
41th floor-2 Bedroom Condo - Tour des Canadiens 3	$27,743	$95	79%	2	2	31	$147	✅	✅	❌	Y / Y	⭐️ 5 (12)

Return Metrics

-10.03% 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)	-$18,215	-$36,431	-$54,647	-$72,862	-$91,078	-$182,157	-$546,471
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$7,318	$15,089	$23,338	$32,097	$41,396	$97,233	$596,000
Down Payment	$149,000	$149,000	$149,000	$149,000	$149,000	$149,000	$149,000
Property Appreciation	$22,350	$45,370	$69,081	$93,504	$118,659	$256,217	$1,063,310
Total Return	$160,818	$173,758	$187,869	$203,199	$219,802	$323,946	$1,272,796

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.03%

Cap Rate

4.3%

Return on Investment

6.64%

1288 Rue Saint-Antoine O Montréal, Québec, H3C 0X6

2 bed • 2 bath • 5 guests

Purchase Price

$52,551

Annual Revenue

BNBCalc predicts this property will get $96 per night with 81% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$29,930

Avg annual revenue

81%

Avg occupancy rate

$96

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

$15k

$30k

$40k

$55k

-$18,216

Profit

Revenue

$52,551

Operating Expenses

$20,512

Operating Income

$32,040

Mortgage & Taxes

$50,255

Profit (Cash Flow)

-$18,216

$155,500

Cash Investment

Down Payment

$149,000

Renos & Furnishing

$6,500

Total

$155,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.03%

Cap Rate

4.3%

Return on Investment

6.64%