BNBCalc Short Term Rental Investment Analysis 2898 North Shore Drive, Lowbanks, Ontario N0A 1K0, Canada

3 bed • 2 bath • 7 guests • $790,000

BNB

Calc

Annual Revenue

$48,556

Profit (Cash Flow)

-$24,128

Cap Rate

3.7%

Annual Revenue

$48,556

AirDNA projects $289/night at 46% occupancy ($48,555).

BNB Calc projects a 46% occupancy rate, $289 rate per night.

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

Return Metrics

-12.68% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$24,127	-$48,255	-$72,382	-$96,510	-$120,637	-$241,275	-$723,827
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$632,000	$632,000	$632,000	$632,000	$632,000	$632,000	$632,000
Down Payment	$158,000	$158,000	$158,000	$158,000	$158,000	$158,000	$158,000
Property Appreciation	$23,700	$48,111	$73,254	$99,151	$125,826	$271,693	$1,127,537
Total Return	$789,572	$789,855	$790,871	$792,641	$795,188	$820,417	$1,193,709

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.68%

Cap Rate

3.69%

Return on Investment

3.85%

2898 N Shore Dr Lowbanks, Ontario, N0A 1K0

3 bed • 2 bath • 7 guests

Purchase Price

$48,556

Annual Revenue

Projected nightly rate is $289/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$24,128

Profit

Revenue

$48,556

Operating Expenses

$19,392

Operating Income

$29,163

Mortgage & Taxes

$53,291

Profit (Cash Flow)

-$24,128

$190,200

Cash Investment

Down Payment

$158,000

Renos & Furnishing

$8,500

Closing Costs

$23,700

Total

$190,200

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.68%

Cap Rate

3.69%

Return on Investment

3.85%