BNBCalc Short Term Rental Investment Analysis 2243 Rue Panet, Montreal, QC, Canada

3 bed • 1 bath • 5 guests • CA$550,000

BNB

Calc

Annual Revenue

C$72,408

Profit (Cash Flow)

C$37,962

Cap Rate

7.9%

Annual Revenue

C$72,408

AirDNA projects C$431/night at 66% occupancy ($103,897). Airbtics projects C$279/night at 71% occupancy ($72,408). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, C$279 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$47,457	C$76,538	C$108,952	C$126,875
Occupancy	66%	72%	79%	85%
Nightly Rate	C$190	C$282	C$367	C$397

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fantastic modern 3br in the heart of the city	C$66,704	C$246	74%	3	1	1	C$145	❌	❌	✅	Y / Y	⭐️ 5 (37)
Redecorated 3BR Apt DT/King Bed/Indoor Parking/AC	C$86,292	C$385	59%	3	2	2	C$222	❌	❌	❌	Y / Y	⭐️ 5 (183)
Friends&Family Big Renovated Downtown FREE PARKING	C$63,962	C$292	59%	3	2	2	C$126	❌	❌	❌	Y / Y	⭐️ 5 (218)
Best for Group-Renovated - 4 Beds - DT w/Parking!	C$91,371	C$334	74%	3	2	2	C$126	❌	❌	❌	Y / Y	⭐️ 5 (340)
Rare Find - 4 Full Bathrooms - Huge Sunny Terrace!	C$120,156	C$367	87%	3	4	1	C$263	❌	❌	❌	Y / Y	⭐️ 5 (173)
Private Rooftop Terrace & Hot Tub - Downtown Oasis	C$28,923	C$99	72%	3	1	1	C$137	❌	❌	❌	Y / Y	⭐️ 4.5 (98)
Unique 3 Bedrooms & terrasse - No kids & parties	C$74,921	C$231	85%	3	2	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (106)
Newly decorated 3BR Downtown Parking	C$95,658	C$397	64%	3	1.5	31	C$195	❌	❌	❌	Y / Y	⭐️ 5 (183)
Luxury Townhome on the Park \| Amazing Amenities	C$101,274	C$372	72%	3	3.5	2	C$315	❌	❌	❌	Y / Y	⭐️ 5 (151)
3-bed in Downtown/Gay village	C$40,272	C$304	35%	3	1	2	C$53	❌	❌	❌	Y / N	⭐️ 5 (45)
mtlFlats - Modern apartment \| Free parking \| Metro	C$73,176	C$273	71%	3	2	1	C$190	❌	❌	❌	Y / Y	⭐️ 5 (170)
mtlFlats \| Luxurious! ✓ \| Short and long stays!	C$137,169	C$568	65%	3	2	1	C$190	❌	❌	❌	Y / Y	⭐️ 5 (177)
Curated Comfort in the Heart of the Plateau	C$99,350	C$341	79%	3	2.5	1	C$200	❌	❌	❌	Y / Y	⭐️ 5 (167)
MTLVR #07 \| Plateau City Chalet or 8, patio & A/C	C$55,592	C$210	70%	3	2	31	C$126	❌	❌	❌	Y / Y	⭐️ 5 (239)
Two story 4 beds, 3 bedroom, 2 bath Free Parking	C$85,174	C$391	59%	3	2	3	C$147	❌	❌	❌	Y / Y	⭐️ 5 (144)
St.Denis Comfort & Style in Downtown's #1 Location	C$24,862	C$96	64%	3	1	1	C$83	❌	❌	❌	Y / Y	⭐️ 4.5 (149)
Royal Luxury & Splendor \| rue Saint Denis Downtown	C$127,359	C$414	82%	3	2	31	C$127	❌	❌	❌	Y / Y	⭐️ 5 (65)
Designer's Luxury Spacious Loft w/ Sunny Patio	C$102,656	C$404	67%	3	1	2	C$275	❌	❌	✅	Y / Y	⭐️ 5 (77)
Spacieux appartement 3 CH / DTWN	C$98,291	C$339	78%	3	1	2	C$159	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Upscale 3-bedroom in Trendy Plateau Mont-Royal	C$103,808	C$385	72%	3	2	1	C$159	❌	❌	❌	Y / Y	⭐️ 5 (64)
Montreal 2+1 bedroom + mezzanine + Mountain view	C$74,576	C$326	61%	3	2	2	C$210	❌	❌	✅	Y / Y	⭐️ 5 (80)
Massive apartment in Le Plateau by Denstays	C$55,207	C$192	75%	3	3	2	C$195	❌	❌	❌	Y / Y	⭐️ 5 (144)
Loft in Plateau: Spacious 3BR fully equipped	C$93,887	C$497	51%	3	1	2	C$228	❌	❌	❌	Y / Y	⭐️ 5 (249)
New and Cozy 3 bedroom in Le Plateau by Denstays	C$49,763	C$149	83%	3	1	2	C$196	❌	❌	❌	Y / Y	⭐️ 5 (77)
Urban Gem in Le Plateau by Denstays	C$51,375	C$158	84%	3	1	2	C$196	❌	❌	❌	Y / Y	⭐️ 5 (68)
Trendy Le Plateau Apartment \| Balcony \| Near Metro	C$44,704	C$165	68%	3	1	1	C$116	❌	❌	✅	Y / Y	⭐️ 5 (47)
Balcony on Mont-Royal \| Kitchen \| WiFi \| Workspace	C$46,640	C$156	79%	3	1	1	C$116	❌	❌	✅	Y / Y	⭐️ 5 (46)
Montreal 3BR with Patio Saint-Laurent St. -Sleeps8	C$43,253	C$143	80%	3	1	1	C$95	❌	❌	❌	Y / Y	⭐️ 5 (32)
M11 \| Boulevard Suites: Large 3-BR DT Montreal 2F	C$55,701	C$265	56%	3	1	2	C$100	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
M11 \| Boulevard Suites: Large 3-BR DT Montreal 3A	C$53,981	C$206	69%	3	1	2	C$100	❌	❌	❌	Y / Y	⭐️ 5 (86)
Prime Location 3BR W/ Terrace & Paid Parking, DT	C$57,700	C$209	73%	3	1	2	C$153	❌	❌	❌	Y / Y	⭐️ 5 (57)
Spacious 3BR - Plateau Mont-Royal	C$99,637	C$306	85%	3	1	31	C$143	❌	❌	❌	Y / Y	⭐️ 5 (46)
A1~Loft with Games!~Gathering 20+ppl~98%Walk Score	C$91,228	C$325	74%	3	2	1	C$199	✅	❌	✅	Y / Y	⭐️ 5 (86)
Homely 3BR - Plateau Mont-Royal	C$30,285	C$110	69%	3	1	31	C$143	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
A3~Free Parking+Sunny Balcony+3 Baths+5Qbed+4Sbed	C$67,916	C$233	76%	3	3	1	C$199	❌	❌	✅	Y / Y	⭐️ 5 (78)
Plateau - Downtown, 4 beds, 2 bath, Free parking!	C$131,000	C$368	91%	3	2	1	C$238	❌	❌	❌	Y / Y	⭐️ 5 (27)
MTLVR #04 \| Urban Oasis, Sleeps 6, Charming patio	C$46,939	C$176	71%	3	1	31	C$106	❌	❌	❌	Y / Y	⭐️ 5 (155)
Family Friendly Beauty in Le Plateau by Denstays	C$64,254	C$223	75%	3	1	2	C$195	❌	❌	❌	Y / Y	⭐️ 5 (158)
Spacious 3BR + Sofa Near OldMTL	C$118,209	C$342	93%	3	2	31	C$100	❌	❌	❌	Y / Y	⭐️ 5 (109)
Le Plateau Stay \| WiFi \| Near Cafes, Parks & Metro	C$55,778	C$188	78%	3	2	1	C$116	❌	❌	✅	Y / Y	⭐️ 4.5 (39)

Return Metrics

6.62% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$37,961	CA$75,923	CA$113,885	CA$151,847	CA$189,809	CA$379,618	CA$1,138,856
Revenue Appreciation	CA$365	CA$730	CA$1,095	CA$1,460	CA$1,826	CA$3,652	CA$10,957
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$550,000	CA$550,000	CA$550,000	CA$550,000	CA$550,000	CA$550,000	CA$550,000
Property Appreciation	CA$16,500	CA$33,495	CA$50,999	CA$69,029	CA$87,600	CA$189,154	CA$784,994
Total Return	CA$604,827	CA$660,149	CA$715,981	CA$772,338	CA$829,236	CA$1,122,425	CA$2,484,808

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.62%

Cap Rate

7.89%

Return on Investment

9.48%

2243 Rue Panet Montréal, Québec, H2L 3A4

3 bed • 1 bath • 5 guests

Purchase Price

Airbnb Investor Score

CA$37,961

Annual Profit

7.9%

Cap Rate

6.6%

Cash on Cash

C$72,408

Annual Revenue

BNBCalc predicts this property will get $279 per night with 71% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

CA$75,225

Avg annual revenue

71%

Avg occupancy rate

CA$279

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$25k

C$60k

C$100k

C$140k

CA$37,962

Profit

Revenue

C$72,408

Operating Expenses

C$29,001

Operating Income

C$43,407

Mortgage & Taxes

C$5,445

Profit (Cash Flow)

C$37,962

CA$561,813

Cash Investment

Down Payment

C$550,000

Renos & Furnishing

C$11,813

Total

C$561,813

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.62%

Cap Rate

7.89%

Return on Investment

9.48%