BNBCalc Short Term Rental Investment Analysis 2260 Naramata Rd, Naramata, BC V0H 1N0, Canada

4 bed • 5 bath • 8 guests • $1,200,000

BNB

Calc

Report by:

brettbeauchamp.bb@gmail.com

Annual Revenue

$70,361

Profit (Cash Flow)

-$32,814

Cap Rate

4.0%

Annual Revenue

$70,361

AirDNA projects $301/night at 64% occupancy ($70,360).

BNB Calc projects a 64% occupancy rate, $301 rate per night.

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

Return Metrics

-11.42% 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)	-$32,814	-$65,628	-$98,443	-$131,257	-$164,072	-$328,144	-$984,434
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,788	$24,304	$37,592	$51,700	$66,678	$156,617	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$254,974	$271,755	$290,421	$311,053	$333,734	$481,171	$1,928,280

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.42%

Cap Rate

4.01%

Return on Investment

5.21%

2260 Naramata Rd Naramata, British Columbia, V0H 1N0

4 bed • 5 bath • 8 guests

Purchase Price

$70,361

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$32,814

Profit

Revenue

$70,361

Operating Expenses

$22,227

Operating Income

$48,134

Mortgage & Taxes

$80,948

Profit (Cash Flow)

-$32,814

$287,250

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$11,250

Closing Costs

$36,000

Total

$287,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.42%

Cap Rate

4.01%

Return on Investment

5.21%