BNBCalc Short Term Rental Investment Analysis 2845 Prince William St, Jordan Station, ON L0R 1S0, Canada

4 bed • 3 bath • 8 guests • $900,000

BNB

Calc

Annual Revenue

$113,123

Profit (Cash Flow)

$24,626

Cap Rate

9.5%

Annual Revenue

$113,123

AirDNA projects $534/night at 58% occupancy ($113,123).

BNB Calc projects a 57.99999999999999% occupancy rate, $534 rate per night.

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

Return Metrics

11.3% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,626	$49,252	$73,878	$98,504	$123,130	$246,261	$738,785
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$951,626	$1,004,062	$1,057,332	$1,111,462	$1,166,477	$1,455,786	$2,923,321

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.3%

Cap Rate

9.48%

Return on Investment

27.76%

2845 Prince William St Lincoln, Ontario, L0R 1S0

4 bed • 3 bath • 8 guests

Purchase Price

$113,123

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,626

Profit

Revenue

$113,123

Operating Expenses

$27,786

Operating Income

$85,337

Mortgage & Taxes

$60,711

Profit (Cash Flow)

$24,626

$217,750

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$10,750

Closing Costs

$27,000

Total

$217,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.3%

Cap Rate

9.48%

Return on Investment

27.76%