BNBCalc Short Term Rental Rental Arbitrage Analysis 338 Witney Avenue North, Saskatoon, Saskatchewan S7L 3M5, Canada

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$14,880

Profit (Cash Flow)

-$14,054

Cash on Cash Return

-145.6%

Annual Revenue

$14,880

AirDNA projects $97/night at 42% occupancy ($14,880).

BNB Calc projects a 42% occupancy rate, $97 rate per night.

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

Return Metrics

-145.64% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,054	-$28,108	-$42,163	-$56,217	-$70,271	-$140,543	-$421,630
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	-$14,054	-$28,108	-$42,163	-$56,217	-$70,271	-$140,543	-$421,630

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-145.64%

Payback Period Days

Return on Investment

-145.64%

338 Witney Ave N Saskatoon, Saskatchewan, S7L 3M5

3 bed • 1 bath • 6 guests

Monthly Rent

$14,880

Annual Revenue

Projected nightly rate is $97/night at 42% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$14,054

Profit

Revenue

$14,880

Operating Expenses

$13,334

Operating Income

$1,546

Net Effective Rent

$15,600

Profit (Cash Flow)

-$14,054

$9,650

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$1,400

Total

$9,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-145.64%

Payback Period Days