BNBCalc Short Term Rental Investment Analysis 3210 Boulevard Édouard-Montpetit, Montréal, QC, Canada

1 bed • 1 bath • 2 guests • $60

BNB

Calc

Report by:

sileyesow.ecomm@gmail.com

Annual Revenue

$15,976

Profit (Cash Flow)

$215

Cap Rate

364.9%

Annual Revenue

$15,976

AirDNA projects $81/night at 64% occupancy ($18,934).

BNB Calc projects a 54% occupancy rate, $81 rate per night.

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

Return Metrics

5.03% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$214	$429	$644	$859	$1,074	$2,148	$6,446
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$1	$1	$2	$3	$7	$48
Down Payment	$12	$12	$12	$12	$12	$12	$12
Property Appreciation	$1	$3	$5	$7	$9	$20	$85
Total Return	$229	$446	$664	$881	$1,099	$2,189	$6,591

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.03%

Cap Rate

364.87%

Return on Investment

5.09%

3210 Boulevard Édouard-Montpetit Montreal, Québec, H3T 1J9

1 bed • 1 bath • 2 guests

Purchase Price

$15,976

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$215

Profit

Revenue

$15,976

Operating Expenses

$15,757

Operating Income

$219

Mortgage & Taxes

Profit (Cash Flow)

$215

$4,264

Cash Investment

Down Payment

$12

Renos & Furnishing

$4,250

Closing Costs

Total

$4,264

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.03%

Cap Rate

364.87%

Return on Investment

5.09%