BNBCalc Short Term Rental Rental Arbitrage Analysis 13894 102 Ave, Surrey, BC V3T 1P1, Canada

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

warisjot5@gmail.com

Annual Revenue

$30,008

Profit (Cash Flow)

-$5,693

Cash on Cash Return

-140.6%

Annual Revenue

$30,008

AirDNA projects $104/night at 79% occupancy ($30,008).

BNB Calc projects a 79% occupancy rate, $104 rate per night.

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

Return Metrics

-140.55% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,692	-$11,385	-$17,077	-$22,770	-$28,463	-$56,926	-$170,779
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$5,692	-$11,385	-$17,077	-$22,770	-$28,463	-$56,926	-$170,779

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-140.55%

Payback Period Days

Return on Investment

-140.55%

13894 102 Ave Surrey, British Columbia, V3T 1P1

0 bed • 1 bath • 2 guests

Monthly Rent

$30,008

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,693

Profit

Revenue

$30,008

Operating Expenses

$15,301

Operating Income

$14,707

Net Effective Rent

$20,400

Profit (Cash Flow)

-$5,693

$4,050

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$1,800

Total

$4,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-140.55%

Payback Period Days