BNBCalc.com Investment Analysis Report of 1977 Champlain Road, Tiny, ON, Canada

3 bed • 2 bath • 8 guests • $800,000

BNB

Calc

Return Metrics

-4.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.46%

Cap Rate

5.67%

Return on Investment

12.08%

Annual Revenue

$67,190

AirDNA projects $292/night at 63% occupancy ($67,190).

User selected values for this report: 63% occupancy rate, $292 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,818

Annual Expenses

$21,815

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,260

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$560

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

property-location

1977 Champlain Rd Ontario, L9M 1R2

3 bed • 2 bath • 8 guests

$67,190

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.46%

Cap Rate

5.67%