BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3430 R. Saint-Denis, Montréal, QC, H2X 3L3

1 bed • 1 bath • 2 guests • CA$360,000

BNB

Calc

Annual Revenue

C$35,896

Profit (Cash Flow)

C$721

Cap Rate

1.2%

Annual Revenue

C$35,896

AirDNA projects C$547/night at 65% occupancy ($129,980). Airbtics projects C$94/night at 66% occupancy ($22,659). Airbtics predicts this property will perform in the 20% revenue percentile

BNB Calc projects a 84% occupancy rate, C$117 rate per night.

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

Percentiles25%50%75%90%
RevenueC$36,845C$72,172C$111,891C$160,621
Occupancy62%72%81%89%
Nightly RateC$158C$267C$369C$484

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Downtown | Rooftop terrace | Parking - by mtlFlats

No image available

C$25,761
C$72
94%
111C$66❌❌❌Y / Y⭐️ 4.8 (173)
Incredible\Spacious 1 bedroom/ Parking

No image available

C$27,962
C$128
55%
112C$73❌❌❌Y / Y⭐️ 4.7 (114)
Brand new spacious 1bdr Best Location

No image available

C$23,498
C$87
66%
1131C$73❌❌❌Y / Y⭐️ 4.8 (106)
Incredible\Spacious 1 bedroom/ Parking- 4 guests

No image available

C$53,378
C$168
83%
112C$73❌❌❌Y / Y⭐️ 4.7 (141)
Charming Studio - Plateau Mont Royal

No image available

C$33,793
C$98
89%
1131C$55❌❌❌Y / Y⭐️ 4.8 (65)
Fiction/Rooftop/Terraces/Plateau/St-Denis/AC/TV

No image available

C$21,026
C$59
91%
1131C$55❌❌❌Y / Y⭐️ 4.8 (270)
Pop/Rooftop/Terraces/Plateau/St-Denis/AC/TV

No image available

C$25,900
C$68
96%
1131C$55❌❌❌Y / Y⭐️ 4.9 (295)
Lovely studio Quartier Latin

No image available

C$21,212
C$112
49%
112C$70❌❌✅N / Y⭐️ 4.7 (474)
Vintage/Rooftop/Terraces/Plateau/St-Denis/AC/TV

No image available

C$25,763
C$70
94%
1131C$63❌❌❌Y / Y⭐️ 4.8 (255)
Cosy, fully-equipped and very well located studio

No image available

C$41,809
C$140
80%
112C$55❌❌❌Y / Y⭐️ 4.2 (32)
CHARMING INN ROOM IN THE HEART OF MONTREAL'S SCENE

No image available

C$26,838
C$104
67%
111C$41❌❌❌Y / Y⭐️ 4.8 (206)
LiV MTL Main-207 Spacious 1BR + Mezzanine Promo

No image available

C$22,564
C$137
45%
112C$0❌❌✅Y / Y⭐️ 4.9 (48)
Best View in Montreal overlooking Square St Louis

No image available

C$16,653
C$65
70%
1131C$0❌❌✅Y / Y⭐️ 4.8 (70)
Incredible\Spacious 1 bedroom/ Parking

No image available

C$34,766
C$117
78%
1131C$73❌❌❌Y / Y⭐️ 4.8 (115)
Maison Jacynthe Montréal - Condo 1 Chambre - 61

No image available

C$24,810
C$101
67%
111C$29❌❌❌Y / Y⭐️ 4.5 (210)
LiV MTL Main-304 Spacious 1BR + Mezzanine Promo

No image available

C$27,545
C$142
53%
112C$0❌❌✅Y / Y⭐️ 4.9 (72)
Cozy apartement ,heart of DT

No image available

C$25,830
C$121
57%
111C$33❌❌❌Y / N⭐️ 4.3 (13)
Lovely 1BR Apt in Montreal

No image available

C$18,355
C$73
63%
1131C$73❌❌❌Y / Y⭐️ 3.8 (6)
Comfortable apartment in heart Montreal

No image available

C$23,276
C$80
78%
1131C$21❌❌❌Y / Y⭐️ 4.9 (325)
The Loft at Château Sherbrooke

No image available

C$19,526
C$97
55%
1131C$170❌❌❌Y / Y⭐️ 5 (3)
Stylish 2 floor modern loft LT

No image available

C$26,834
C$94
78%
1131C$74❌❌❌Y / N⭐️ 5 (2)
Private studio apartment in downtown

No image available

C$18,145
C$67
74%
1190C$0❌❌❌N / N⭐️ 5 (1)
1 Bedroom loft in downtown

No image available

C$21,376
C$73
80%
1154C$44❌❌❌Y / Y⭐️ 4.5 (2)
1BR Loft near Mcgill University

No image available

C$22,135
C$72
84%
1145C$55❌❌❌Y / Y⭐️ 4.2 (7)
Sweet 1BR APT in Montreal

No image available

C$17,482
C$96
49%
111C$74❌❌❌Y / Y⭐️ 1 (1)
Sunny 1BR APT in Montreal

No image available

C$18,623
C$96
53%
111C$0❌❌❌Y / Y⭐️ 3 (1)
The Suite at Château Sherbrooke

No image available

C$10,773
C$92
32%
1131C$180❌❌❌Y / Y⭐️ 5 (2)
Spacious cozy studio#2

No image available

C$32,469
C$100
83%
111C$65❌❌❌N / Y⭐️ 4.5 (7)
Cozy 1BR Apt In Plateau Montreal

No image available

C$13,804
C$73
47%
111C$60❌❌❌N / Y⭐️ 3 (1)
Apartment with a patio 203 rue Prince Arthur Est

No image available

C$22,399
C$68
90%
1131C$111❌❌✅Y / Y⭐️ 4.8 (87)
Insta-worthy & glamorous 1-BR in Downtown MTL M15

No image available

C$14,315
C$111
34%
111C$37❌❌❌Y / Y⭐️ 0 (0)
La Marie-Antoinette - Studio ancestral

No image available

C$8,849
C$62
39%
1131C$74❌❌❌Y / Y⭐️ 4.8 (39)
Stylish Sanctuary Loft (St. Denis)

No image available

C$29,646
C$135
60%
111C$0❌❌❌Y / Y⭐️ 0 (2)
La Victorienne - Superbe Studio au carré St-Louis

No image available

C$17,526
C$63
76%
1131C$74❌❌❌Y / Y⭐️ 4.6 (46)
Lovely studio near Mont Royal

No image available

C$18,378
C$62
81%
11110C$48❌❌❌Y / Y⭐️ 5 (4)
Appartement 2 lits avec balcon

No image available

C$18,359
C$72
68%
111C$37❌❌❌Y / Y⭐️ 0 (0)
Insta-worthy & glamorous 1-BR in Downtown MTL | 28

No image available

C$38,430
C$105
100%
111C$0❌❌❌Y / Y⭐️ 0 (4)
Cheap & Modern Hotel Suite *Premium Location*

No image available

C$21,943
C$88
67%
111C$22❌❌❌Y / Y⭐️ 5 (1)

Return Metrics

0.81% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$720CA$1,441CA$2,161CA$2,882CA$3,602CA$7,205CA$21,617
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$288,000CA$288,000CA$288,000CA$288,000CA$288,000CA$288,000CA$288,000
Down PaymentCA$72,000CA$72,000CA$72,000CA$72,000CA$72,000CA$72,000CA$72,000
Property AppreciationCA$10,800CA$21,924CA$33,381CA$45,183CA$57,338CA$123,809CA$513,814
Total ReturnCA$371,520CA$383,365CA$395,543CA$408,065CA$420,941CA$491,015CA$895,432

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.81%

Cap Rate

1.19%

Return on Investment

23.77%

property-location

3430 R. Saint-Denis Montréal, Québec, H2X 3L3

1 bed • 1 bath • 2 guests

-24

Airbnb Investor Score

-CA$16,811

Annual Profit

1.2%

Cap Rate

0.8%

Cash on Cash

C$35,896

Annual Revenue

This property is projected to be in the top 20% revenue percentile compared to similar properties nearby.
AirDNA projects C$547/night at 65% occupancy ($129,980.49). Airbtics projects C$94/night at 66% occupancy ($22,659).

Top 18% of comparables

Top 18% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

CA$23,245

Avg annual revenue

66%

Avg occupancy rate

CA$94

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$10k

C$25k

C$40k

C$55k

Sign up to see the data on 40 all comparables

CA$721

Profit

Revenue

C$35,896

Operating Expenses

C$31,612

Operating Income

C$4,285

Mortgage & Taxes

C$3,564

Profit (Cash Flow)

C$721

CA$78,107

Cash Investment

Down Payment

C$72,000

Renos & Furnishing

C$6,107

Total

C$78,107

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.81%

Cap Rate

1.19%

Profit (Cummulative)

C$721

C$288,000

C$6,107

C$10,800

C$0

Total Gain

C$21,139