BNBCalc Short Term Rental Investment Analysis 19780 Place de l'Aviron, Mirabel, QC, Canada

3 bed • 2.5 bath • 8 guests • CA$0

BNB

Calc

Annual Revenue

C$45,071

Profit (Cash Flow)

C$19,447

Cap Rate

Infinity%

Annual Revenue

C$45,071

AirDNA projects C$169/night at 73% occupancy ($45,071).

BNB Calc projects a 73% occupancy rate, C$169 rate per night.

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

Return Metrics

156.05% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$19,447	CA$38,894	CA$58,341	CA$77,788	CA$97,235	CA$194,471	CA$583,413
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$19,447	CA$38,894	CA$58,341	CA$77,788	CA$97,235	CA$194,471	CA$583,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

156.05%

Cap Rate

∞%

Return on Investment

156.05%

19780 Pl. de l'Aviron Mirabel, Québec, J7J 1V5

3 bed • 2.5 bath • 8 guests

Purchase Price

Infinity

Airbnb Investor Score

CA$19,447

Annual Profit

Infinity%

Cap Rate

156.1%

Cash on Cash

C$45,071

Annual Revenue

AirDNA projects C$169/night at 73% occupancy ($45,071.24).

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$19,447

Profit

Revenue

C$45,071

Operating Expenses

C$25,624

Operating Income

C$19,447

Mortgage & Taxes

C$0

Profit (Cash Flow)

C$19,447

CA$12,461

Cash Investment

Down Payment

C$0

Renos & Furnishing

C$12,461

Closing Costs

C$0

Total

C$12,461

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

156.05%

Cap Rate

∞%

Return on Investment

156.05%