BNBCalc Short Term Rental Rental Arbitrage Analysis 4140 Boul. Saint-Laurent, Montréal, QC H2W 1Y9, Canada

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,623

Profit (Cash Flow)

$9,962

Cash on Cash Return

123.4%

Annual Revenue

$46,623

AirDNA projects $185/night at 69% occupancy ($46,623).

BNB Calc projects a 69% occupancy rate, $185 rate per night.

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

Return Metrics

123.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,962	$19,924	$29,887	$39,849	$49,811	$99,623	$298,870
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	$9,962	$19,924	$29,887	$39,849	$49,811	$99,623	$298,870

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

123.37%

Payback Period Days

296

Return on Investment

123.37%

4140 Boul. Saint-Laurent Montréal, Québec, H2W 1Y9

2 bed • 1.5 bath • 6 guests

Monthly Rent

$46,623

Annual Revenue

Projected nightly rate is $185/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,962

Profit

Revenue

$46,623

Operating Expenses

$17,461

Operating Income

$29,162

Net Effective Rent

$19,200

Profit (Cash Flow)

$9,962

$8,075

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$1,700

Total

$8,075

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

123.37%

Payback Period Days

296