BNBCalc Short Term Rental Investment Analysis 15 Rue De la Randonnée, Morin-Heights, QC, Canada

3 bed • 1.5 bath • 7 guests • $549,000

BNB

Calc

Annual Revenue

$46,572

Profit (Cash Flow)

-$9,596

Cap Rate

5.0%

Annual Revenue

$46,572

AirDNA projects $311/night at 41% occupancy ($46,572).

BNB Calc projects a 41% occupancy rate, $311 rate per night.

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

Return Metrics

-7.12% 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)	-$9,595	-$19,191	-$28,787	-$38,383	-$47,979	-$95,959	-$287,878
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$439,200	$439,200	$439,200	$439,200	$439,200	$439,200	$439,200
Down Payment	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800
Property Appreciation	$16,470	$33,434	$50,907	$68,904	$87,441	$188,810	$783,567
Total Return	$555,874	$563,242	$571,119	$579,520	$588,461	$641,850	$1,044,688

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.12%

Cap Rate

4.99%

Return on Investment

9.11%

15 Rue De la Randonnée Morin-Heights, Québec, J0R 1H0

3 bed • 1.5 bath • 7 guests

Purchase Price

$46,572

Annual Revenue

Projected nightly rate is $311/night at 41% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,596

Profit

Revenue

$46,572

Operating Expenses

$19,134

Operating Income

$27,438

Mortgage & Taxes

$37,034

Profit (Cash Flow)

-$9,596

$134,645

Cash Investment

Down Payment

$109,800

Renos & Furnishing

$8,375

Closing Costs

$16,470

Total

$134,645

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.12%

Cap Rate

4.99%

Return on Investment

9.11%