BNBCalc Short Term Rental Investment Analysis 2210 Lakeshore Rd, Burlington, ON L7R 4J9, Canada

2 bed • 2 bath • 4 guests • $600,000

BNB

Calc

Report by:

brettbeauchamp.bb@gmail.com

Annual Revenue

$31,338

Profit (Cash Flow)

-$26,290

Cap Rate

2.4%

Annual Revenue

$31,338

AirDNA projects $156/night at 55% occupancy ($31,337).

BNB Calc projects a 55.00000000000001% occupancy rate, $156 rate per night.

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

Return Metrics

-18.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$26,290	-$52,580	-$78,870	-$105,160	-$131,450	-$262,901	-$788,703
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,894	$12,152	$18,796	$25,850	$33,339	$78,308	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$117,604	$116,112	$115,562	$115,995	$117,452	$141,757	$667,654

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.19%

Cap Rate

2.36%

Return on Investment

-1.65%

2210 Lakeshore Rd Burlington, Ontario, L7R 4J9

2 bed • 2 bath • 4 guests

Purchase Price

$31,338

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$26,290

Profit

Revenue

$31,338

Operating Expenses

$17,154

Operating Income

$14,184

Mortgage & Taxes

$40,474

Profit (Cash Flow)

-$26,290

$144,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$6,500

Closing Costs

$18,000

Total

$144,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.19%

Cap Rate

2.36%

Return on Investment

-1.65%