Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2100 Boul. Saint-Laurent, Montréal, QC, H2X 2T2

1 bed • 1 bath • 2 guests • CA$308

BNB

Calc

Annual Revenue

C$44,223

Profit (Cash Flow)

C$19,331

Cap Rate

6283.1%

Annual Revenue

C$44,223

AirDNA projects C$204/night at 66% occupancy ($49,195). Airbtics projects C$171/night at 71% occupancy ($44,222). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, C$171 rate per night.

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

Percentiles25%50%75%90%
RevenueC$24,359C$41,169C$68,709C$87,283
Occupancy56%70%87%94%
Nightly RateC$116C$157C$211C$249

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$57,181
C$229
65%
1131C$155❌❌✅Y / Y⭐️ 5 (4)
C$40,588
C$116
94%
111C$52❌❌❌Y / Y⭐️ 5 (183)
C$31,316
C$101
81%
111C$62❌❌❌Y / Y⭐️ 4.5 (354)
C$34,295
C$101
90%
111C$67❌❌❌Y / Y⭐️ 4.5 (189)
C$64,738
C$310
57%
112C$0❌❌✅Y / Y⭐️ 5 (75)
C$56,970
C$243
64%
112C$0❌❌✅Y / Y⭐️ 5 (62)
C$62,020
C$201
84%
113C$46❌❌❌Y / Y⭐️ 5 (62)
C$56,062
C$151
100%
111C$67❌❌❌Y / Y⭐️ 5 (169)
C$52,244
C$310
46%
112C$0❌❌✅Y / Y⭐️ 5 (67)
C$77,701
C$315
66%
1131C$129❌❌✅Y / Y⭐️ 5 (71)
C$59,527
C$225
70%
1131C$155❌❌✅Y / Y⭐️ 0 (0)
C$35,615
C$109
86%
1131C$73❌❌❌Y / Y⭐️ 4.5 (79)
C$43,439
C$140
81%
111C$67❌❌❌Y / Y⭐️ 4.5 (175)
C$37,039
C$168
59%
112C$113❌❌✅Y / Y⭐️ 5 (28)
C$34,014
C$109
81%
111C$67❌❌❌Y / Y⭐️ 4.5 (94)
C$54,968
C$165
88%
111C$73❌❌✅Y / Y⭐️ 4.5 (167)
C$48,115
C$239
55%
112C$0❌❌✅Y / Y⭐️ 5 (65)
C$68,452
C$312
60%
112C$0❌❌✅Y / Y⭐️ 5 (75)
C$36,663
C$99
98%
111C$36❌❌✅N / N⭐️ 4.6 (37)
C$42,208
C$113
98%
111C$46❌❌✅N / N⭐️ 4.4 (31)
C$46,411
C$226
56%
112C$0❌❌✅Y / Y⭐️ 5 (50)
C$36,067
C$105
94%
113C$0❌❌✅Y / Y⭐️ 4.5 (42)
C$34,022
C$133
70%
111C$0❌❌❌Y / Y⭐️ 4.5 (25)
C$55,533
C$233
65%
112C$0❌❌✅Y / Y⭐️ 5 (74)
C$44,671
C$207
59%
114C$88❌❌✅Y / Y⭐️ 5 (41)
C$33,842
C$189
49%
113C$0❌❌❌Y / Y⭐️ 5 (13)
C$41,150
C$173
63%
111C$123❌❌✅Y / Y⭐️ 5 (158)
C$52,142
C$157
91%
1131C$0❌❌❌Y / Y⭐️ 4.7 (20)
C$33,150
C$201
45%
1131C$0❌❌❌Y / Y⭐️ 4.7 (46)
C$12,769
C$67
52%
1131C$77❌❌✅Y / Y⭐️ 5 (41)
C$32,538
C$168
53%
111C$0❌❌❌Y / N⭐️ 4 (6)
C$17,682
C$134
36%
111C$0❌❌❌N / Y⭐️ 4.5 (30)
C$28,701
C$143
55%
111C$0❌❌❌Y / Y⭐️ 0 (0)
C$29,837
C$101
81%
111C$0❌❌❌Y / Y⭐️ 5 (13)
C$33,695
C$129
71%
122C$73❌✅❌Y / Y⭐️ 3.2 (5)
C$37,507
C$131
78%
111C$0❌❌✅Y / Y⭐️ 4.7 (46)
C$32,374
C$158
56%
111C$0❌❌❌Y / Y⭐️ 0 (4)
C$42,808
C$116
100%
1114C$41❌❌✅Y / Y⭐️ 5 (10)
C$63,526
C$193
87%
111C$52❌❌❌Y / Y⭐️ 1 (1)
C$46,624
C$137
93%
111C$0❌❌❌Y / N⭐️ 4 (5)

Return Metrics

321.57% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$19,331CA$38,662CA$57,993CA$77,324CA$96,655CA$193,311CA$579,934
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$246CA$246CA$246CA$246CA$246CA$246CA$246
Down PaymentCA$61CA$61CA$61CA$61CA$61CA$61CA$61
Property AppreciationCA$9CA$18CA$28CA$38CA$49CA$105CA$439
Total ReturnCA$19,648CA$38,989CA$58,330CA$77,671CA$97,012CA$193,725CA$580,682

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

321.57%

Cap Rate

6,283.09%

Return on Investment

321.77%

property-location

2100 Boul. Saint-Laurent 301 Montréal, Québec, H2X 2T2

1 bed • 1 bath • 2 guests

57059

Airbnb Investor Score

CA$19,331

Annual Profit

6283.1%

Cap Rate

321.6%

Cash on Cash

C$44,223

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$204/night at 66% occupancy.Projected nightly rate is C$171/night at 71% occupancy.

Top 46% of comparables

Top 44% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$43,705

Avg annual revenue

71%

Avg occupancy rate

CA$171

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$10k

C$35k

C$55k

C$80k

Sign up to see the data on 40 all comparables

CA$19,331

Profit

Revenue

C$44,223

Operating Expenses

C$24,871

Operating Income

C$19,352

Mortgage & Taxes

C$21

Profit (Cash Flow)

C$19,331

CA$6,011

Cash Investment

Down Payment

C$62

Renos & Furnishing

C$5,941

Closing Costs

C$9

Total

C$6,011

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

321.57%

Cap Rate

6,283.09%