BNBCalc Short Term Rental Investment Analysis 236 Rue Notre-Dame-de-l'île, Gatineau, QC, J8X 3T8

2 bed • 2 bath • 4 guests • $373,400

BNB

Calc

Annual Revenue

$25,815

Profit (Cash Flow)

-$16,409

Cap Rate

2.4%

Annual Revenue

$25,815

AirDNA projects $124/night at 57% occupancy ($25,815). Airbtics projects $112/night at 69% occupancy ($28,226). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,061	$30,364	$36,735	$49,458
Occupancy	59%	72%	81%	90%
Nightly Rate	$87	$113	$119	$144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Unit 5min Ottawa - Parking Included, EV PLUG	$42,255	$114	96%	2	1	1	$44	❌	❌	✅	Y / Y	⭐️ 5 (228)
Vieux Hull Heritage Chic. Walk Everywhere!	$35,699	$141	68%	2	1	4	$55	❌	❌	❌	N / Y	⭐️ 5 (26)
2 Bedrooms Downtown + Free Parking + EV Charger	$13,672	$75	45%	2	1	1	$33	❌	❌	❌	Y / Y	⭐️ 4.5 (193)
Private - Two Bedroom Apt - Free EV Charger	$23,125	$91	65%	2	1	1	$41	❌	❌	✅	Y / Y	⭐️ 4.6 (382)
Artist Retro Apartment, Ottawa Gatineau Renovated	$29,949	$140	55%	2	1	1	$48	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
2BR Downtown Hull \| The Getaway	$27,514	$118	59%	2	1	1	$74	❌	❌	✅	Y / Y	⭐️ 4.7 (135)
Lovely 2BDRM Apartment Ideal Location Free Parking	$31,509	$115	73%	2	1	2	$74	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
2BR Getaway \| Downtown Hull	$22,773	$102	61%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.6 (76)
Byward Market Belle- 2 bdrm apart near everything!	$37,923	$114	90%	2	1	3	$37	❌	❌	❌	N / Y	⭐️ 5 (218)
Private Downtown Condo in Ottawa near Parliament#1	$36,636	$119	74%	2	1	30	$48	❌	❌	❌	Y / Y	⭐️ 4.7 (226)
Superb Location. Bright & Cozy. 31 Day Minimum.	$31,842	$100	87%	2	1	31	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
Nice 2 bedrooms apt, parking, excellent location	$35,414	$118	82%	2	1	31	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Soaring ceilings, 15 min walk to Parliament!	$51,679	$185	74%	2	2	4	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
NOUVEAU Magnifique logement au cœur de la ville	$31,596	$110	78%	2	1	32	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Cozy & Comfortable, with Private Patio & Lvl 2 EV	$29,612	$233	33%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (316)
Cozy 2-bedroom apartment with top floor loft	$25,869	$79	88%	2	1	31	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
2 Bedrooms full place Private	$19,984	$105	52%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Spacious 2 bedroom in Byward Market w/ parking	$37,431	$113	83%	2	2	1	$88	❌	❌	❌	Y / Y	⭐️ 4.9 (93)
Charming downtown heritage home	$42,281	$152	76%	2	1	30	$74	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
DT hull -5min from DT Ottawa- 1 free parking	$21,474	$79	72%	2	1	2	$44	❌	❌	❌	Y / Y	⭐️ 4.7 (124)
2BR Downtown Hull \| Your Home Awaits	$25,623	$103	63%	2	1	1	$67	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
Grand Ottawa 2BR Suite Downtown	$46,079	$144	81%	2	1	1	$54	❌	❌	❌	Y / N	⭐️ 4.5 (96)
Superbe appartement 2 chambres meublés Hull(125-2)	$9,147	$51	49%	2	1	31	$66	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Superbe appartement avec parking gratuit.	$21,830	$84	71%	2	1	31	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Pied a Terre in Hull	$14,192	$53	67%	2	1	31	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (159)
Amazing 2BR \| Downtown Hull	$35,880	$141	68%	2	1	1	$51	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Lovely 2BR @ Museum-Of-Civilization	$34,384	$122	77%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (71)
Cozy 2BR \| Downtown Gatineau	$31,598	$113	74%	2	1	1	$44	✅	❌	✅	Y / N	⭐️ 0 (0)
💥Funky & Comfy house 10 min from DT Ottawa!💥	$20,591	$97	58%	2	1	31	$92	❌	❌	✅	Y / Y	⭐️ 4.3 (14)
2 Bedroom in Downtown Hull - Entire Apartment	$12,282	$77	33%	2	1	4	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Quartier Du Musée 2-Bedroom Condo	$43,554	$119	100%	2	1	31	$111	❌	❌	✅	Y / Y	⭐️ 0 (0)
Heritage home in prime Byward Market location	$51,904	$236	59%	2	1	25	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Maison 2 chambres à Hull/2 bedrooms house in Hull	$25,014	$118	55%	2	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (8)
Artzy 2BR Suite Downtown	$25,974	$87	73%	2	1	1	$55	❌	❌	❌	N / Y	⭐️ 4.5 (92)
Two bedroom flat steps from Parliament	$32,295	$92	92%	2	1	5	$66	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
10th Floor Skyline 2bdrm Apt	$28,341	$88	88%	2	1	31	$37	❌	❌	❌	Y / Y	⭐️ 5 (2)
Entire Apartment - 2 Bedroom	$24,888	$68	100%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 3.5 (4)
Charming appartment by the water 6min from Ottawa	$32,266	$116	76%	2	1	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (6)
Apartment in the heart of Hull	$17,169	$54	71%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (179)

Return Metrics

-17.76% 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)	-$16,408	-$32,817	-$49,226	-$65,635	-$82,044	-$164,089	-$492,268
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$298,720	$298,720	$298,720	$298,720	$298,720	$298,720	$298,720
Down Payment	$74,680	$74,680	$74,680	$74,680	$74,680	$74,680	$74,680
Property Appreciation	$11,202	$22,740	$34,624	$46,864	$59,472	$128,418	$532,939
Total Return	$368,193	$363,322	$358,797	$354,629	$350,828	$337,728	$414,071

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.76%

Cap Rate

2.35%

Return on Investment

-1.66%

236 Rue Notre-Dame-de-l'île Gatineau, Québec, J8X 3T8

2 bed • 2 bath • 4 guests

Purchase Price

$373,400

Zestimate

$25,815

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $124/night at 57% occupancy ($25,815.44). Airbtics projects $112/night at 69% occupancy ($28,226).

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$29,276

Avg annual revenue

69%

Avg occupancy rate

$112

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

$10k

$25k

$35k

$55k

-$16,409

Profit

Revenue

$25,815

Operating Expenses

$17,036

Operating Income

$8,779

Mortgage & Taxes

$25,188

Profit (Cash Flow)

-$16,409

$92,382

Cash Investment

Down Payment

$74,680

Renos & Furnishing

$6,500

Closing Costs

$11,202

Total

$92,382

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.76%

Cap Rate

2.35%

Return on Investment

-1.66%