BNBCalc Short Term Rental Rental Arbitrage Analysis 3659 Av. Jean-Béraud, Laval, QC, H7T 0R6

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$19,752

Profit (Cash Flow)

-$14,735

Cash on Cash Return

-338.7%

Annual Revenue

$19,752

AirDNA projects $63/night at 49% occupancy ($11,275). Airbtics projects $104/night at 52% occupancy ($19,752). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,922	$17,290	$28,531	$45,079
Occupancy	40%	46%	55%	81%
Nightly Rate	$79	$100	$139	$150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mayfield home	$15,168	$76	51%	1	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (20)
Chic Spacious Basement Pool WellServed No Kitchen	$17,983	$56	80%	1	1	1	$26	✅	❌	✅	N / Y	⭐️ 5 (26)
Corporate Stays \| Le James \| Lovely 1BR	$23,058	$150	42%	1	1	31	$110	❌	❌	✅	Y / Y	⭐️ 3 (2)
Beautiful apartment in laval	$8,345	$57	40%	1	1	31	$0	✅	❌	❌	Y / Y	⭐️ 3.9 (9)
Corporate Stays \| L'Equinoxe \| One of a kind 1BR	$16,651	$91	50%	1	1	31	$110	❌	❌	✅	Y / Y	⭐️ 4 (1)
Spacious and High end Unit	$36,763	$108	93%	1	1	1	$0	✅	❌	✅	Y / N	⭐️ 5 (2)
Corporate Stays \| Le James \| Comfy 1BR + Den	$20,027	$152	36%	1	1	31	$110	❌	❌	✅	Y / Y	⭐️ 3.5 (2)
Corporate Stays \| Le James \| Brand New 1BR apt!	$23,607	$150	43%	1	1	31	$110	❌	❌	✅	Y / Y	⭐️ 4 (2)
Corporate Stays \| L'Equinoxe \| Stunning 1BR	$14,353	$106	37%	1	1	31	$110	❌	❌	✅	Y / Y	⭐️ 0 (0)
Corporate Stays \| Le James \| NEW 1BR apt!	$19,611	$94	57%	1	1	31	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (2)

Return Metrics

-338.74% 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)	-$14,735	-$29,470	-$44,206	-$58,941	-$73,677	-$147,354	-$442,062
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	-$14,735	-$29,470	-$44,206	-$58,941	-$73,677	-$147,354	-$442,062

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-338.74%

Payback Period Days

Return on Investment

-338.74%

3659 Av. Jean-Béraud Laval, Québec, H7T 0R6

1 bed • 1 bath • 1 guests

Monthly Rent

$19,752

Annual Revenue

BNBCalc predicts this property will get $104 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$19,556

Avg annual revenue

52%

Avg occupancy rate

$104

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

$5k

$15k

$25k

$40k

-$14,735

Profit

Revenue

$19,752

Operating Expenses

$14,568

Operating Income

$5,185

Net Effective Rent

$19,920

Profit (Cash Flow)

-$14,735

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-338.74%

Payback Period Days