BNBCalc Short Term Rental Investment Analysis 378 Bd Pabos, Pabos, QC, G0C 2H0

4 bed • 2 bath • 8 guests • CA$350,000

BNB

Calc

Annual Revenue

C$45,021

Profit (Cash Flow)

-C$4,104

Cap Rate

5.6%

Annual Revenue

C$45,021

AirDNA projects C$193/night at 64% occupancy ($45,021).

BNB Calc projects a 64% occupancy rate, C$193 rate per night.

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

Return Metrics

-4.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-CA$4,103	-CA$8,207	-CA$12,311	-CA$16,415	-CA$20,519	-CA$41,038	-CA$123,116
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$3,438	CA$7,088	CA$10,964	CA$15,079	CA$19,447	CA$45,679	CA$280,000
Down Payment	CA$70,000	CA$70,000	CA$70,000	CA$70,000	CA$70,000	CA$70,000	CA$70,000
Property Appreciation	CA$10,500	CA$21,315	CA$32,454	CA$43,928	CA$55,745	CA$120,370	CA$499,541
Total Return	CA$79,834	CA$90,196	CA$101,107	CA$112,591	CA$124,674	CA$195,011	CA$726,425

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.29%

Cap Rate

5.57%

Return on Investment

10.28%

378 Bd Pabos Pabos, Québec, G0C 2H0

4 bed • 2 bath • 8 guests

Purchase Price

-4

Airbnb Investor Score

-CA$4,103

Annual Profit

5.6%

Cap Rate

-4.3%

Cash on Cash

C$45,021

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

CA$0

Avg annual revenue

Avg occupancy rate

CA$0

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$0k

C$100k

C$195k

C$300k

-CA$4,104

Profit

Revenue

C$45,021

Operating Expenses

C$25,515

Operating Income

C$19,506

Mortgage & Taxes

C$23,610

Profit (Cash Flow)

-C$4,104

CA$95,592

Cash Investment

Down Payment

C$70,000

Renos & Furnishing

C$15,092

Closing Costs

C$10,500

Total

C$95,592

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.29%

Cap Rate

5.57%

Return on Investment

10.28%