BNBCalc Short Term Rental Investment Analysis 162 Blue Mountain Drive, The Blue Mountains, ON, Canada

3 bed • 2 bath • 6 guests • $900,000

BNB

Calc

Annual Revenue

$69,524

Profit (Cash Flow)

-$13,305

Cap Rate

5.3%

Annual Revenue

$69,524

AirDNA projects $423/night at 45% occupancy ($69,524).

BNB Calc projects a 45% occupancy rate, $423 rate per night.

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

Return Metrics

-6.17% 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)	-$13,305	-$26,610	-$39,915	-$53,220	-$66,525	-$133,051	-$399,153
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$913,694	$928,199	$943,538	$959,737	$976,821	$1,076,473	$1,785,382

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.17%

Cap Rate

5.26%

Return on Investment

10.45%

162 Blue Mountain Dr Ontario, L9Y 0K9

3 bed • 2 bath • 6 guests

Purchase Price

$69,524

Annual Revenue

Projected nightly rate is $423/night at 45% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13,305

Profit

Revenue

$69,524

Operating Expenses

$22,118

Operating Income

$47,406

Mortgage & Taxes

$60,711

Profit (Cash Flow)

-$13,305

$215,500

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$8,500

Closing Costs

$27,000

Total

$215,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.17%

Cap Rate

5.26%

Return on Investment

10.45%