BNBCalc Short Term Rental Investment Analysis 14 Nason Rd, Saint John, NB, E2J 4A8

1 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$18,993

Profit (Cash Flow)

$1,854

Cap Rate

2.8%

Annual Revenue

$18,993

AirDNA projects $65/night at 51% occupancy ($12,107). Airbtics projects $80/night at 65% occupancy ($18,992). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $80 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,169	$18,756	$26,371	$33,979
Occupancy	55%	65%	77%	86%
Nightly Rate	$64	$77	$91	$105

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cosy Basement Apartment on the East side.	$10,649	$64	44%	1	1	1	$18	❌	❌	❌	N / N	⭐️ 5 (8)
Reno'd Basement Apartment	$19,072	$63	81%	1	1	1	$33	❌	❌	❌	Y / Y	⭐️ 5 (41)
Cozy one bedroom in the heart of the city.	$20,491	$60	88%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 5 (295)
Lovely one-bedroom in the heart of the city.	$17,658	$58	78%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 5 (489)
Chad's Hideaway nearby City Centre/free parking	$15,306	$51	82%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (406)
Italianate Heritage Home in Saint John	$21,395	$116	49%	1	1	1	$74	❌	❌	✅	Y / N	⭐️ 4.5 (39)
1 Bedroom Apartment, Uptown SJ	$9,363	$64	37%	1	1	1	$29	❌	❌	❌	N / Y	⭐️ 5 (45)
Pristine Harbour View Towers Exec Suite Coffee Par	$12,564	$66	49%	1	1	1	$66	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
The Brownstone on Orange	$21,223	$98	57%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (85)
Petite Perfection	$13,891	$59	62%	1	1	1	$11	❌	❌	❌	N / Y	⭐️ 5 (68)
Leinster Loft	$23,370	$70	90%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (31)
Converted Heritage-1 Br Condo Uptown Saint John	$23,262	$100	62%	1	1	1	$29	❌	❌	❌	Y / Y	⭐️ 5 (92)
Beautiful historic uptown apartment	$19,499	$88	60%	1	1	1	$4	❌	❌	❌	Y / Y	⭐️ 4.8 (189)
Cozy uptown 1 bedroom apt	$14,575	$60	65%	1	1	1	$4	❌	❌	❌	Y / N	⭐️ 4.8 (167)
Charming historic uptown unit	$23,119	$80	77%	1	1	1	$11	❌	❌	❌	Y / Y	⭐️ 5 (174)
Luxury Tiny home	$36,465	$104	93%	1	1	1	$30	❌	✅	✅	Y / Y	⭐️ 5 (127)
Adorable 1-bedroom guesthouse with free parking	$25,189	$91	75%	1	1	1	$11	❌	❌	❌	Y / Y	⭐️ 4.9 (187)
Penthouse in a harbourfront heritage building	$28,314	$166	45%	1	1.5	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (73)
Private Bachelor Apartment Uptown	$17,129	$65	72%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
1 bedroom Victorian flat in Uptown Saint John	$14,677	$89	44%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (62)
Charming one bedroom	$20,397	$81	68%	1	1	2	$33	❌	❌	✅	Y / Y	⭐️ 5 (60)
Cozy and Clean. Walkable. Safe Offstreet Parking!	$19,331	$61	79%	1	1	1	$37	❌	❌	❌	N / Y	⭐️ 5 (421)
Peaceful Escape-Private 1 Bedroom	$12,735	$66	50%	1	1	1	$73	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Studio suite with rainfall shower	$14,227	$58	65%	1	1	2	$15	❌	❌	❌	N / Y	⭐️ 5 (86)
2-Bed Room Stunning Modern Heritage Home!	$40,391	$126	86%	1	2	2	$184	❌	❌	✅	Y / Y	⭐️ 5 (9)
Charlotte's Stay	$12,122	$67	46%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Cozy Uptown Retreat - 3 Mins to Hospital	$16,658	$68	65%	1	1	1	$44	❌	❌	✅	Y / Y	⭐️ 5 (11)
Entire unit nearby Uptown + free off St Parking	$11,353	$47	66%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (364)
Elegant Escape: Modern Luxe in Historic Suite	$18,124	$91	52%	1	1	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (62)
Ambie's Airbnb-Private Suite	$16,425	$67	66%	1	1	1	$18	❌	❌	❌	Y / Y	⭐️ 5 (36)
Urban Hideaway - No Additional Fees!	$17,415	$78	61%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Large Private Garden Suite minutes to City Center	$22,980	$82	75%	1	1	2	$37	❌	❌	✅	N / Y	⭐️ 5 (44)
Full Apt in Uptown with Laundry	$22,176	$83	73%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Uptown Hideaway	$12,974	$93	37%	1	1	4	$18	❌	❌	❌	N / Y	⭐️ 5 (16)
Cozy Courtyard Bliss	$20,926	$87	62%	1	1	2	$41	❌	❌	❌	N / Y	⭐️ 5 (86)
The Yellow Door - Close to the Hospital	$29,207	$95	84%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (70)
Light and Airy Modern Home in East Saint-John	$23,564	$74	87%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Heart of Downtown Saint John	$31,748	$132	63%	1	1	2	$37	❌	❌	✅	Y / Y	⭐️ 5 (30)
Hilltop ocean view-Bright and spacious apartment	$23,113	$92	68%	1	1	2	$18	❌	❌	❌	N / Y	⭐️ 5 (36)
Cozy Apartment in Uptown	$20,953	$77	72%	1	1	4	$43	❌	❌	❌	N / Y	⭐️ 4.7 (62)

Return Metrics

6.8% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,853	$3,707	$5,560	$7,414	$9,268	$18,536	$55,609
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$104,853	$109,797	$114,833	$119,965	$125,195	$152,928	$298,335

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.8%

Cap Rate

2.84%

Return on Investment

23.86%

14 Nason Rd Saint John, New Brunswick, E2J 4A8

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

-$3,758

Annual Profit

2.8%

Cap Rate

6.8%

Cash on Cash

$18,993

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $65/night at 51% occupancy.Projected nightly rate is $80/night at 65% occupancy.

Occupancy Rate

Top 56% 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.

$19,850

Avg annual revenue

65%

Avg occupancy rate

$80

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

$10k

$20k

$30k

$40k

$1,854

Profit

Revenue

$18,993

Operating Expenses

$16,149

Operating Income

$2,844

Mortgage & Taxes

$990

Profit (Cash Flow)

$1,854

$24,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,250

Total

$24,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.8%

Cap Rate

2.84%

Return on Investment

23.86%