BNBCalc Short Term Rental Investment Analysis 1545 Main St E, Swan River, MB, R0L 1Z0

2 bed • 1 bath • 6 guests • CA$47,000

BNB

Calc

Annual Revenue

C$20,520

Profit (Cash Flow)

-C$4,408

Cap Rate

-2.6%

Annual Revenue

C$20,520

AirDNA projects C$92/night at 61% occupancy ($20,520).

BNB Calc projects a 61% occupancy rate, C$92 rate per night.

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

Return Metrics

-22.56% 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)	-CA$4,408	-CA$8,816	-CA$13,224	-CA$17,632	-CA$22,040	-CA$44,081	-CA$132,243
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$37,600	CA$37,600	CA$37,600	CA$37,600	CA$37,600	CA$37,600	CA$37,600
Down Payment	CA$9,400	CA$9,400	CA$9,400	CA$9,400	CA$9,400	CA$9,400	CA$9,400
Property Appreciation	CA$1,410	CA$2,862	CA$4,358	CA$5,898	CA$7,485	CA$16,164	CA$67,081
Total Return	CA$44,001	CA$41,046	CA$38,133	CA$35,266	CA$32,445	CA$19,082	-CA$18,162

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.56%

Cap Rate

-2.63%

Return on Investment

-12.98%

1545 Main St E B14 Swan River, Manitoba, R0L 1Z0

2 bed • 1 bath • 6 guests

Purchase Price

-127

Airbnb Investor Score

-CA$4,408

Annual Profit

-2.6%

Cap Rate

-22.6%

Cash on Cash

C$20,520

Annual Revenue

AirDNA projects C$92/night at 61% occupancy ($20,520.44).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

CA$0

Avg annual revenue

Avg occupancy rate

CA$0

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$0k

C$100k

C$195k

C$300k

-CA$4,408

Profit

Revenue

C$20,520

Operating Expenses

C$21,758

Operating Income

-C$1,238

Mortgage & Taxes

C$3,170

Profit (Cash Flow)

-C$4,408

CA$19,532

Cash Investment

Down Payment

C$9,400

Renos & Furnishing

C$8,722

Closing Costs

C$1,410

Total

C$19,532

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.56%

Cap Rate

-2.63%

Return on Investment

-12.98%