Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 250 Teaberry Ave N, Moncton, NB, E1G 0E7

4 bed • 2.5 bath • 8 guests • CA$405,000

BNB

Calc

Annual Revenue

C$64,011

Profit (Cash Flow)

C$9,770

Cap Rate

9.2%

Annual Revenue

C$64,011

AirDNA projects C$178/night at 46% occupancy ($29,906). Airbtics projects C$207/night at 51% occupancy ($38,558). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 46% occupancy rate, C$381 rate per night.

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

Percentiles25%50%75%90%
RevenueC$28,446C$45,976C$65,723C$87,906
Occupancy56%71%84%89%
Nightly RateC$136C$173C$208C$261

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
C$47,099
C$201
60%
321C$120❌❌❌Y / Y⭐️ 5 (56)
C$24,087
C$110
58%
311C$50❌❌❌Y / Y⭐️ 4.5 (116)
C$25,521
C$147
46%
332C$65❌❌❌Y / Y⭐️ 4.9 (108)
C$23,979
C$173
37%
332C$65❌❌❌Y / Y⭐️ 4.7 (51)
C$26,628
C$188
38%
332C$65❌❌❌Y / Y⭐️ 4.9 (51)
C$25,843
C$97
65%
311C$39❌❌❌Y / Y⭐️ 4.8 (355)
C$39,515
C$228
45%
311C$56❌❌✅Y / Y⭐️ 4.8 (82)
C$29,502
C$147
52%
311C$120❌❌❌Y / Y⭐️ 4.8 (42)
C$40,326
C$147
68%
321C$140❌❌❌Y / Y⭐️ 4.8 (87)
C$43,189
C$128
87%
322C$91❌❌❌Y / Y⭐️ 5 (86)
C$16,220
C$125
33%
311C$50❌❌❌Y / Y⭐️ 4.8 (68)
C$62,332
C$184
89%
322C$125❌❌❌Y / Y⭐️ 4.9 (53)
C$41,326
C$227
48%
322C$86❌❌✅Y / Y⭐️ 5 (31)
C$52,260
C$205
68%
321C$90❌❌❌Y / Y⭐️ 5 (32)
C$96,092
C$298
85%
322C$131❌✅❌Y / Y⭐️ 5 (220)
C$87,352
C$356
67%
332C$0❌❌❌Y / Y⭐️ 4.9 (36)
C$59,003
C$199
81%
3330C$60❌❌❌Y / Y⭐️ 4.9 (10)
C$36,493
C$120
83%
321C$24❌❌❌Y / N⭐️ 0 (0)
C$58,350
C$194
82%
312C$0❌❌❌Y / Y⭐️ 5 (26)
C$63,246
C$223
74%
321C$90❌❌❌Y / Y⭐️ 4.8 (45)
C$46,255
C$194
65%
321C$0❌❌❌Y / Y⭐️ 4.6 (31)
C$91,093
C$307
81%
322C$0❌❌❌Y / Y⭐️ 5 (19)
C$58,848
C$220
73%
323C$0❌❌❌Y / Y⭐️ 4.8 (6)
C$44,490
C$152
74%
321C$99❌❌✅Y / Y⭐️ 4.6 (33)
C$33,515
C$125
70%
312C$99❌❌✅Y / Y⭐️ 4.9 (12)
C$43,476
C$132
88%
323C$143❌❌❌Y / Y⭐️ 5 (22)
C$66,260
C$257
69%
311C$120❌❌✅Y / Y⭐️ 0 (7)
C$41,839
C$129
82%
323C$143❌❌❌Y / Y⭐️ 5 (18)
C$83,545
C$299
74%
331C$151❌✅❌Y / N⭐️ 3 (4)
C$20,525
C$162
34%
313C$38❌❌✅Y / Y⭐️ 4.8 (224)
C$56,793
C$139
99%
313C$75❌❌❌Y / Y⭐️ 5 (84)
C$49,264
C$150
90%
323C$0❌❌❌Y / Y⭐️ 5 (38)
C$43,472
C$141
84%
323C$0❌❌❌Y / Y⭐️ 4.8 (23)
C$71,758
C$199
96%
332C$75❌❌❌Y / Y⭐️ 4.7 (19)
C$85,590
C$234
100%
321C$0❌❌❌Y / N⭐️ 4.8 (8)
C$41,995
C$132
87%
313C$0❌❌✅Y / Y⭐️ 5 (13)
C$60,233
C$185
89%
321C$0❌❌❌Y / Y⭐️ 4 (1)
C$26,781
C$159
46%
331C$0❌❌❌Y / N⭐️ 5 (4)
C$30,214
C$120
69%
311C$0❌❌❌Y / Y⭐️ 3.8 (5)

Return Metrics

9.08% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$9,770CA$19,540CA$29,310CA$39,080CA$48,851CA$97,702CA$293,106
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$324,000CA$324,000CA$324,000CA$324,000CA$324,000CA$324,000CA$324,000
Down PaymentCA$81,000CA$81,000CA$81,000CA$81,000CA$81,000CA$81,000CA$81,000
Property AppreciationCA$12,150CA$24,664CA$37,554CA$50,831CA$64,506CA$139,286CA$578,041
Total ReturnCA$426,920CA$449,204CA$471,865CA$494,911CA$518,357CA$641,988CA$1,276,147

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.08%

Cap Rate

9.15%

Return on Investment

24.07%

property-location

250 Teaberry Ave N Moncton, New Brunswick, E1G 0E7

4 bed • 2.5 bath • 8 guests

C$64,011

Annual Revenue

This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$178/night at 46% occupancy.Projected nightly rate is C$207/night at 51% occupancy.

Top 83% of comparables

Top 1% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$47,676

Avg annual revenue

68%

Avg occupancy rate

CA$182

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$10k

C$40k

C$65k

C$95k

Sign up to see the data on 40 all comparables

CA$9,770

Profit

Revenue

C$64,011

Operating Expenses

C$26,921

Operating Income

C$37,090

Mortgage & Taxes

C$27,320

Profit (Cash Flow)

C$9,770

CA$107,596

Cash Investment

Down Payment

C$81,000

Renos & Furnishing

C$14,446

Closing Costs

C$12,150

Total

C$107,596

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.08%

Cap Rate

9.15%