BNBCalc Short Term Rental Rental Arbitrage Analysis 280 Laurier Ave E, Ottawa, ON, Canada

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$38,055

Profit (Cash Flow)

-$2,292

Cash on Cash Return

-27.5%

Annual Revenue

$38,055

AirDNA projects $151/night at 69% occupancy ($38,054).

BNB Calc projects a 69% occupancy rate, $151 rate per night.

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

Return Metrics

-27.45% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,292	-$4,584	-$6,877	-$9,169	-$11,461	-$22,923	-$68,770
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$2,292	-$4,584	-$6,877	-$9,169	-$11,461	-$22,923	-$68,770

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.45%

Payback Period Days

Return on Investment

-27.45%

280 Laurier Ave E Ottawa, Ontario, K1N 6P5

2 bed • 1 bath • 4 guests

Monthly Rent

Ottawa

Zoning

Laws

$38,055

Annual Revenue

AirDNA projects $151/night at 69% occupancy ($38,054.77).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,292

Profit

Revenue

$38,055

Operating Expenses

$16,347

Operating Income

$21,708

Net Effective Rent

$24,000

Profit (Cash Flow)

-$2,292

$8,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-27.45%

Payback Period Days