BNBCalc Short Term Rental Rental Arbitrage Analysis 320 Rue Sherbrooke Ouest, Montreal, Quebec H2X 1X9, Canada

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$53,764

Profit (Cash Flow)

$8,975

Cash on Cash Return

208.7%

Annual Revenue

$53,764

AirDNA projects $203/night at 64% occupancy ($47,452).

BNB Calc projects a 64% occupancy rate, $230 rate per night.

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

Return Metrics

208.71% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,974	$17,949	$26,923	$35,898	$44,873	$89,746	$269,238
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	$8,974	$17,949	$26,923	$35,898	$44,873	$89,746	$269,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

208.71%

Payback Period Days

174

Return on Investment

208.71%

320 Rue Sherbrooke O Montreal, Québec, H2X 1X9

2 bed • 2 bath • 4 guests

Monthly Rent

$53,764

Annual Revenue

Projected nightly rate is $203/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,975

Profit

Revenue

$53,764

Operating Expenses

$18,389

Operating Income

$35,375

Net Effective Rent

$26,400

Profit (Cash Flow)

$8,975

$4,300

Cash Investment

Renos & Furnishing

$2,000

Setup Costs

$2,300

Total

$4,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

208.71%

Payback Period Days

174