BNBCalc Short Term Rental Investment Analysis 28 Rue Sainte-Famille, Québec City, QC, Canada

0 bed • 1 bath • 2 guests • $124,000

BNB

Calc

Annual Revenue

$41,382

Profit (Cash Flow)

$8,187

Cap Rate

14.8%

Annual Revenue

$41,382

AirDNA projects $206/night at 55% occupancy ($41,382).

BNB Calc projects a 55.00000000000001% occupancy rate, $206 rate per night.

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

Return Metrics

67.27% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,187	$16,374	$24,561	$32,748	$40,935	$81,871	$245,613
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,393	$4,912	$7,563	$10,352	$13,286	$30,423	$117,799
Down Payment	$6,200	$6,200	$6,200	$6,200	$6,200	$6,200	$6,200
Property Appreciation	$3,720	$7,551	$11,498	$15,563	$19,749	$42,645	$176,980
Total Return	$20,501	$35,038	$49,822	$64,863	$80,172	$161,140	$546,594

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.27%

Cap Rate

14.8%

Return on Investment

117.51%

28 Rue Sainte-Famille Quebec, Québec, G1R 4K4

0 bed • 1 bath • 2 guests

Purchase Price

$41,382

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,187

Profit

Revenue

$41,382

Operating Expenses

$23,020

Operating Income

$18,362

Mortgage & Taxes

$10,175

Profit (Cash Flow)

$8,187

$12,170

Cash Investment

Down Payment

$6,200

Renos & Furnishing

$2,250

Closing Costs

$3,720

Total

$12,170

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.27%

Cap Rate

14.8%

Return on Investment

117.51%