BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2251 Mountain Rd, Moncton, NB, E1G 6G7

1 bed β€’ 1 bath β€’ 2 guests β€’ $100,000

BNB

Calc

Report by:

Seth Cooper

b7ster@gmail.com

Annual Revenue

$13,971

Profit (Cash Flow)

-$8,271

Cap Rate

-1.5%

Annual Revenue

$13,971

AirDNA projects $85/night at 45% occupancy ($13,970). Airbtics projects $75/night at 57% occupancy ($15,614). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 45% occupancy rate, $85 rate per night.

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

Percentiles25%50%75%90%
Revenue$10,036$13,447$21,726$30,433
Occupancy43%49%71%86%
Nightly Rate$63$74$81$93

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
WELCOME TO 177 IVY ROAD SUITE 310
$14,525
$88
41%
111$33❌❌❌N / Y⭐️ 4.9 (97)
Fully Furnished Apartment. All Utilities included
$6,398
$76
23%
113$0❌❌❌Y / Y⭐️ 3 (1)
Clean&Cozy 1-Bedroom Private Apartment
$11,530
$63
50%
111$0❌❌❌Y / Y⭐️ 4.8 (99)
Chester Luxury Suites - Brand New Moncton Getaway
$16,075
$61
72%
111$0βŒβŒβœ…Y / Y⭐️ 4.8 (103)
Newly Built Home in Moncton
$8,924
$53
46%
111$0βŒβŒβœ…Y / Y⭐️ 4.7 (56)
The Studio - Photo studio turned oasis
$15,867
$86
45%
112$66❌❌❌N / Y⭐️ 5 (44)
Welcome to 310-2430 Mountain Rd!
$35,967
$139
70%
111$44❌❌❌Y / Y⭐️ 4.8 (19)
Peaceful & cozy 1 bedroom suite with full kitchen
$24,355
$64
100%
112$20❌❌❌N / Y⭐️ 5 (42)
1- bedroom apartment with free underground parking
$14,912
$97
42%
111$0❌❌❌N / N⭐️ 0 (0)
Appartement neuf, tout confort
$13,676
$75
49%
111$11βŒβŒβœ…Y / Y⭐️ 5 (4)
Newly Built Home in Moncton
$11,300
$63
49%
111$0βŒβŒβœ…Y / Y⭐️ 5 (55)
Peaceful & cozy 1 bedroom suite with full kitchen
$26,934
$74
96%
111$52❌❌❌N / Y⭐️ 4.7 (3)
Cozy 1 Bedroom Apt in Moncton
$12,751
$52
67%
111$0❌❌❌Y / Y⭐️ 4.9 (47)
The Goldfinch
$12,034
$77
42%
1130$29❌❌❌Y / Y⭐️ 5 (4)
Brand new one bedroom suite
$18,971
$71
73%
111$0❌❌❌Y / Y⭐️ 4.4 (31)

Return Metrics

-30.35% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,271-$16,542-$24,813-$33,085-$41,356-$82,712-$248,138
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$982$2,025$3,132$4,308$5,556$13,051$80,000
Down Payment$20,000$20,000$20,000$20,000$20,000$20,000$20,000
Property Appreciation$3,000$6,090$9,272$12,550$15,927$34,391$142,726
Total Return$15,711$11,572$7,591$3,774$127-$15,269-$5,412

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-30.35%

Cap Rate

-1.52%

Return on Investment

-15.73%

property-location

2251 Mountain Rd Moncton, New Brunswick, E1G 6G7

1 bed β€’ 1 bath β€’ 2 guests

$13,971

Annual Revenue

BNBCalc predicts this property will get $75 per night with 57% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Top 68% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$16,281

Avg annual revenue

57%

Avg occupancy rate

$75

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$15k

$25k

$35k

Sign up to see the data on 15 all comparables

-$8,271

Profit

Revenue

$13,971

Operating Expenses

$15,496

Operating Income

-$1,526

Mortgage & Taxes

$6,746

Profit (Cash Flow)

-$8,271

$27,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,250

Closing Costs

$3,000

Total

$27,250

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-30.35%

Cap Rate

-1.52%

Profit (Cummulative)

-$8,271

$982

$4,250

$3,000

$0

Total Gain

-$4,289