BNBCalc Short Term Rental Investment Analysis 20 Salt Dock Road, Parry Sound, ON, Canada

2 bed • 2 bath • 7 guests • $500,000

BNB

Calc

Annual Revenue

$35,651

Profit (Cash Flow)

$23,117

Cap Rate

5.8%

Annual Revenue

$35,651

AirDNA projects $227/night at 53% occupancy ($43,942).

BNB Calc projects a 43% occupancy rate, $227 rate per night.

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

Return Metrics

4.43% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,116	$46,233	$69,350	$92,467	$115,583	$231,167	$693,503
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$538,116	$576,683	$615,713	$655,221	$695,220	$903,125	$1,907,134

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.43%

Cap Rate

5.78%

Return on Investment

7.3%

20 Salt Dock Road Parry Sound, Ontario, P2A 2W9

2 bed • 2 bath • 7 guests

Purchase Price

$35,651

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,117

Profit

Revenue

$35,651

Operating Expenses

$6,735

Operating Income

$28,917

Mortgage & Taxes

$5,800

Profit (Cash Flow)

$23,117

$521,500

Cash Investment

Down Payment

$500,000

Renos & Furnishing

$6,500

Closing Costs

$15,000

Total

$521,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.43%

Cap Rate

5.78%

Return on Investment

7.3%