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 2817 Sherway Drive, Windsor, Ontario N8R 1K3, Canada

3 bed • 2 bath • 9 guests • $280,124

BNB

Calc

Report by:

Naveen chowdary

naveenchowdary573@gmail.com

Annual Revenue

$34,406

Profit (Cash Flow)

-$2,043

Cap Rate

6.0%

Annual Revenue

$34,406

AirDNA projects $157/night at 47% occupancy ($26,951).

BNB Calc projects a 60% occupancy rate, $157 rate per night.

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


Return Metrics

-2.8% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,043-$4,086-$6,129-$8,172-$10,215-$20,430-$61,292
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,751$5,673$8,775$12,068$15,565$36,560$224,099
Down Payment$56,024$56,024$56,024$56,024$56,024$56,024$56,024
Property Appreciation$8,403$17,059$25,975$35,158$44,616$96,339$399,810
Total Return$65,137$74,671$84,646$95,079$105,991$168,493$618,642

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.8%

Cap Rate

6.01%

Return on Investment

12.49%

property-location

2817 Sherway Dr Windsor, Ontario, N8R 1K3

3 bed • 2 bath • 9 guests

Windsor

Zoning


Laws

$34,406

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$2,043

Profit

Revenue

$34,406

Operating Expenses

$17,553

Operating Income

$16,853

Mortgage & Taxes

$18,896

Profit (Cash Flow)

-$2,043

$72,929

Cash Investment

Down Payment

$56,025

Renos & Furnishing

$8,500

Closing Costs

$8,404

Total

$72,929

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.8%

Cap Rate

6.01%

Profit (Cummulative)

-$2,043

$2,752

$8,500

$8,404

$0

Total Gain

$9,113