BNBCalc Short Term Rental Rental Arbitrage Analysis 1555 Rue Bellini, Beloeil, QC, J3G 5K7

3 bed • 1 bath • 2 guests • CA$0

BNB

Calc

Annual Revenue

C$64,098

Profit (Cash Flow)

C$20,677

Cash on Cash Return

173.9%

Annual Revenue

C$64,098

Airbtics projects C$188/night at 70% occupancy ($48,057). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, C$222 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$30,451	C$45,928	C$67,013	C$110,236
Occupancy	60%	71%	79%	86%
Nightly Rate	C$132	C$169	C$222	C$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Stone House	C$75,463	C$246	83%	3	1.5	2	C$63	❌	✅	✅	Y / Y	⭐️ 5 (115)
Blue House on the River	C$64,324	C$178	96%	3	1	31	C$211	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Nice River & Mountain View+4 Beds+Free parking	C$61,249	C$187	85%	3	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
Maison complète avec Spa et cour privée	C$53,367	C$181	78%	3	1	2	C$158	❌	✅	❌	Y / Y	⭐️ 5 (65)
Mont-St-Hilaire full house with hot tub	C$93,760	C$347	71%	3	2	7	C$158	❌	✅	❌	Y / Y	⭐️ 5 (9)
Vaste appartement art déco au centre-ville	C$76,906	C$339	62%	3	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Contemporary Style Place \| Free parking	C$51,399	C$219	61%	3	1.5	2	C$168	❌	❌	❌	Y / Y	⭐️ 5 (25)
City Oasis with Free Parking \| Stylish Urban Place	C$59,980	C$211	73%	3	1.5	3	C$168	❌	❌	❌	Y / Y	⭐️ 5 (31)
HappyStay2- 3bdr parking 15min MTL	C$26,683	C$88	78%	3	1	2	C$105	❌	❌	❌	Y / Y	⭐️ 5 (140)
HappyStay1-3bdr parking15min MTL	C$26,916	C$85	79%	3	1	2	C$105	❌	❌	❌	Y / Y	⭐️ 5 (114)
Timeless Tranquility, a place near everything!	C$37,518	C$168	59%	3	1	1	C$68	❌	❌	❌	Y / Y	⭐️ 5 (62)
3 Bedroom with Parking	C$25,162	C$202	34%	3	1	2	C$0	✅	❌	❌	Y / Y	⭐️ 5 (44)
Cozy haven near Olympic Park, Comfort & Style!"	C$38,439	C$150	65%	3	1	2	C$151	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
“PROMO of the month” Lili Château Parking＆Terrasse	C$52,786	C$215	66%	3	2	2	C$105	❌	❌	❌	Y / Y	⭐️ 5 (72)
3 BDR Free Parking15 min MTL #94	C$29,585	C$127	62%	3	1	31	C$137	❌	❌	❌	Y / Y	⭐️ 5 (13)
10-Min La Ronde Ride! Cozy Place, Free Parking!	C$57,742	C$259	58%	3	1	3	C$168	❌	❌	✅	Y / Y	⭐️ 5 (40)
New Stylish 3-beds free parking close to Dix 30&DT	C$40,916	C$134	78%	3	1	3	C$168	❌	❌	✅	Y / Y	⭐️ 5 (47)
Logement Spacieux Confortable avec parking	C$52,107	C$168	83%	3	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 5 (56)
App. Dandurand 2. #296326 près métro H-Beaugrand	C$39,644	C$128	80%	3	1	2	C$131	❌	❌	❌	Y / Y	⭐️ 5 (116)
Fancy House close to DT with free parking	C$82,034	C$350	59%	3	2	2	C$252	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Charming 3 Bedroom - 15mn from Downtown Montreal	C$39,956	C$171	60%	3	1	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (20)
4115cc super nice 3bedroom free parking Montreal	C$52,174	C$232	60%	3	1	7	C$168	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Entire lux home 15mins to DT MTL	C$52,625	C$242	56%	3	1	1	C$105	❌	❌	❌	N / Y	⭐️ 5 (12)
Emily’s charming house -close by DT-free parking	C$29,304	C$101	76%	3	1	2	C$73	❌	✅	❌	Y / Y	⭐️ 5 (69)
Large and Cozy 3 Bedroom House (no tax)	C$43,396	C$111	96%	3	1.5	1	C$105	✅	❌	❌	Y / Y	⭐️ 5 (84)
Spacious 3-bed Apt. in DIX30 close to DT	C$43,698	C$122	90%	3	1	2	C$93	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
1922B supergrand appartement	C$35,852	C$155	60%	3	1	5	C$168	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Chaleureuse maison a 10 min de Montréal avec foyer	C$93,990	C$362	71%	3	1	2	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Spacious bright Apt, Parking and self check-in	C$32,376	C$110	77%	3	1	1	C$105	❌	❌	✅	Y / Y	⭐️ 5 (33)
CALM and COZY Duplex. Perfect for everyone!	C$36,960	C$147	66%	3	1	1	C$58	✅	❌	❌	N / Y	⭐️ 5 (318)
Three bedroom apartment, Free parking. EV charger.	C$45,199	C$138	86%	3	1	2	C$105	❌	❌	❌	Y / Y	⭐️ 5 (79)
Tranquil Retreat: Fireplace, HotBaths & Open Land	C$37,622	C$239	41%	3	2	2	C$158	❌	❌	✅	Y / Y	⭐️ 5 (18)
La maison du Bonheur	C$103,605	C$407	68%	3	2	2	C$158	✅	✅	❌	Y / Y	⭐️ 5 (38)
Elegant 3BDR Private Parking 14 km to Montreal DT	C$34,316	C$121	74%	3	1	3	C$127	❌	❌	❌	Y / Y	⭐️ 5 (229)
Beautiful home+pool+BBQ+veranda+free parking	C$37,065	C$117	85%	3	2	2	C$84	✅	❌	✅	Y / Y	⭐️ 4.5 (135)
Quiet&Safe Neighborhood close toDT 4Free Parking	C$52,090	C$175	78%	3	2	2	C$135	✅	❌	❌	Y / Y	⭐️ 5 (51)
NEW Spacious 3BR House \| Free Parking	C$50,710	C$141	90%	3	2.5	1	C$168	❌	❌	✅	Y / Y	⭐️ 5 (88)
4123B.beautiful appartement , parking privé!	C$31,966	C$158	53%	3	1	7	C$147	❌	❌	❌	Y / Y	⭐️ 5 (13)
Le Milka II	C$45,010	C$171	67%	3	1	2	C$121	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Welcome to 3BDR close to DT with free Parking	C$32,812	C$134	53%	3	1	1	C$189	❌	❌	✅	Y / Y	⭐️ 4.5 (20)

Return Metrics

173.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$20,677	CA$41,354	CA$62,031	CA$82,709	CA$103,386	CA$206,772	CA$620,318
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	CA$20,677	CA$41,354	CA$62,031	CA$82,709	CA$103,386	CA$206,772	CA$620,318

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

173.89%

Payback Period Days

210

Return on Investment

173.89%

1555 Rue Bellini Beloeil, Québec, J3G 5K7

3 bed • 1 bath • 2 guests

Monthly Rent

C$64,098

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Airbtics projects C$188/night at 70% occupancy ($48,057).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$49,417

Avg annual revenue

70%

Avg occupancy rate

CA$188

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$25k

C$50k

C$75k

C$105k

CA$20,677

Profit

Revenue

C$64,098

Operating Expenses

C$25,421

Operating Income

C$38,677

Net Effective Rent

C$18,000

Profit (Cash Flow)

C$20,677

CA$11,890

Cash Investment

Renos & Furnishing

C$11,748

Setup Costs

C$142

Total

C$11,890

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

173.89%

Payback Period Days

210