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 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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

67.27%

Cap Rate

14.8%

Return on Investment

117.51%

property-location

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

0 bed • 1 bath • 2 guests

$41,382

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

67.27%

Cap Rate

14.8%

Profit (Cummulative)

$8,187

$2,394

$2,250

$3,720

$0

Total Gain

$14,301