45 Chapman St Moncton, New Brunswick, E1E 1L1
1 bed β’ 1 bath β’ 4 guests
$25,975
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $103/night at 52% occupancy.Projected nightly rate is $81/night at 68% occupancy.
Top 81% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$21,054
Avg annual revenue
68%
Avg occupancy rate
$81
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$15k
$20k
$25k
Sign up to see the data on 10 all comparables
-$3,217
Profit
Revenue
$25,975
Operating Expenses
$17,057
Operating Income
$8,918
Mortgage & Taxes
$12,135
Profit (Cash Flow)
-$3,217
$45,627
Cash Investment
Down Payment
$35,980
Renos & Furnishing
$4,250
Closing Costs
$5,397
Total
$45,627
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.05%
Cap Rate
4.95%