BNBCalc Short Term Rental Rental Arbitrage Analysis 1819 Av Dollard, Montréal, QC, H8N 0J4

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$17,028

Profit (Cash Flow)

$2,814

Cash on Cash Return

64.7%

Annual Revenue

$17,028

AirDNA projects $63/night at 74% occupancy ($17,027). Airbtics projects $77/night at 73% occupancy ($20,530). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $63 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,815	$19,027	$28,871	$45,381
Occupancy	64%	73%	83%	96%
Nightly Rate	$53	$69	$92	$126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fully Renovated Basement Apartment+Private Parking	$13,695	$50	71%	1	1	1	$18	❌	❌	❌	N / Y	⭐️ 4.7 (510)
Cozy 1 bedroom unit in Montreal	$23,928	$72	88%	1	1	1	$41	❌	❌	❌	Y / Y	⭐️ 4.7 (137)
Private suite, Private parking	$36,117	$110	89%	1	1	2	$26	❌	❌	❌	N / Y	⭐️ 5 (207)
Beautiful big apartment in the basement	$26,530	$144	49%	1	2	1	$69	❌	❌	✅	Y / N	⭐️ 4.8 (18)
Appartement sous-sol	$13,832	$84	42%	1	1	1	$92	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Private Patio Apt w/Gym, Parking, nr DT&Airport	$34,452	$129	71%	1	1	1	$58	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Spacious studio, 5 minutes to Metro Monk	$15,470	$67	61%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.9 (387)
Modern l Cozy One Bedroom Apt l NDG	$24,528	$83	79%	1	1	2	$44	❌	❌	❌	N / Y	⭐️ 4.6 (70)
Monkland village appartement	$23,657	$64	97%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 5 (487)
MyCasa Sunshine Loft l Escape within the city	$26,640	$87	81%	1	1	2	$44	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Le Bijou AirHome One Bedroom Suite 113	$17,430	$54	85%	1	1	31	$41	❌	❌	❌	Y / Y	⭐️ 4.7 (139)
Basement 1BDR FREE PARKING, WiFi. CITQ 299017	$16,567	$50	80%	1	1	1	$63	❌	❌	❌	Y / Y	⭐️ 4.7 (192)
Logement Sud-Ouest proche métro	$12,787	$42	79%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy 1BR w/private entrance near Montreal Airport	$10,778	$41	71%	1	1	3	$7	❌	❌	❌	Y / Y	⭐️ 4.7 (129)
Cozy Modern Suite w/Patio, Parking, Gym,DT&Airport	$25,254	$92	75%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Modern furnished studio easy parking! MUHC, Metro	$21,584	$58	96%	1	1	2	$44	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Designer Boho King Suite w/GymParkingDT&Airport	$29,514	$126	64%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Stylist Modern King Suite w/Gym,Parking,DT&Airport	$31,820	$138	63%	1	1	31	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Modern New Apt w/Private Patio, Parking,DT&Airport	$23,293	$86	74%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (40)
Homey Family Residence l Private Terrace l Parking	$22,870	$95	63%	1	1	2	$44	❌	❌	❌	N / Y	⭐️ 4.8 (57)
Close to Metro, Mall & Park: Convenience & Comfort	$16,171	$51	80%	1	1	1	$74	❌	❌	❌	N / Y	⭐️ 4.9 (73)
Cozy Oasis nr DT&Airport w/KING bed, Office, Gym	$17,788	$90	54%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Charmant Appartement a Montréal- CITQ 313619	$30,443	$86	92%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Water front apartment in city of Montreal	$20,049	$66	83%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (280)
Le Bijou AirHome 1 Bedroom Suite Large Balcony 114	$28,316	$105	72%	1	1	31	$41	❌	❌	❌	Y / N	⭐️ 4.9 (76)
Lovely 1 bedroom apartment in cote saint luc.	$10,834	$58	48%	1	1	2	$36	❌	❌	❌	N / N	⭐️ 4.8 (11)
#233 Cozy, Tastefully Furnished APT in Downtown Mo	$12,213	$47	71%	1	0	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
JT's Place	$16,639	$85	52%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 5 (28)
Spacious Apartment with Balcony and Office	$23,740	$93	65%	1	1	1	$66	❌	❌	❌	Y / Y	⭐️ 5 (139)
Le Bijou AirHome Designer One Bedroom Suite 115	$32,582	$108	81%	1	1	31	$41	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
Cozy basement in historic site	$20,163	$55	99%	1	1	7	$44	❌	❌	✅	Y / Y	⭐️ 4.8 (184)
New Spacious 1 BDR Unit close to Metro and DT	$19,675	$62	83%	1	1	2	$58	❌	❌	❌	Y / Y	⭐️ 4.7 (84)
Monkland village sparkling suite, private entrance	$16,384	$62	70%	1	1	3	$66	❌	❌	❌	Y / Y	⭐️ 4.9 (148)
Montreal entire lower unit	$19,834	$55	96%	1	1	2	$48	❌	❌	✅	Y / Y	⭐️ 5 (55)
Spacious Basement Apartment in NDG w/full kitchen	$7,803	$52	41%	1	1	31	$43	❌	❌	❌	N / Y	⭐️ 4.6 (24)
MoDERN furnished 1BR EASY parking! MUHC, Metro	$29,011	$92	82%	1	1	2	$52	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Super Clean Studio in quiet place	$14,527	$53	72%	1	1	1	$26	❌	❌	❌	Y / Y	⭐️ 4.8 (197)
« C’est la Vie » appart dans quartier résidentiel!	$18,882	$52	98%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (112)
Cozy Remodeled Home with AC	$9,751	$37	72%	1	1	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy 1 bdr near downtown Montreal Wi-Fi Parking	$32,586	$138	64%	1	1	31	$74	❌	❌	❌	N / Y	⭐️ 5 (4)

Return Metrics

64.69% 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)	$2,814	$5,628	$8,442	$11,256	$14,070	$28,140	$84,422
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$2,814	$5,628	$8,442	$11,256	$14,070	$28,140	$84,422

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

64.69%

Payback Period Days

564

Return on Investment

64.69%

1819 Av Dollard 122 Montréal, Québec, H8N 0J4

1 bed • 1 bath • 2 guests

Monthly Rent

$17,028

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $63/night at 74% occupancy.Projected nightly rate is $77/night at 73% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$21,203

Avg annual revenue

73%

Avg occupancy rate

$77

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

$5k

$15k

$25k

$35k

$2,814

Profit

Revenue

$17,028

Operating Expenses

$14,214

Operating Income

$2,814

Net Effective Rent

Profit (Cash Flow)

$2,814

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

64.69%

Payback Period Days

564