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 45 Chapman St, Moncton, NB, E1E 1L1

1 bed β€’ 1 bath β€’ 4 guests β€’ $179,900

BNB

Calc

Annual Revenue

$25,975

Profit (Cash Flow)

-$3,217

Cap Rate

5.0%

Annual Revenue

$25,975

AirDNA projects $103/night at 52% occupancy ($19,562). Airbtics projects $81/night at 68% occupancy ($20,117). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 52% occupancy rate, $137 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,648$19,397$28,206$34,857
Occupancy57%69%84%88%
Nightly Rate$71$73$88$103

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
Studio Apartment, bathroom, Downtown

No image available

$11,965
$57
53%
111$22❌❌❌N / N⭐️ 5 (45)
stunningly bright downtown loft style apartment

No image available

$20,889
$84
66%
112$18❌❌❌Y / Y⭐️ 5 (102)
Lovely 1 bedroom with queen bed and 1 sofa bed.

No image available

$16,398
$69
57%
111$37❌❌❌Y / Y⭐️ 4.7 (123)
Immaculate one bedroom studio, downtown Moncton

No image available

$24,052
$101
58%
123$107βŒβŒβœ…Y / Y⭐️ 5 (38)
Modern Downtown 1 Bedroom

No image available

$23,043
$73
82%
112$41βŒβŒβœ…Y / Y⭐️ 4.4 (23)
Avenir Centre | Moncton Hospital | DowntownMoncton

No image available

$24,956
$73
88%
111$55βŒβŒβœ…Y / Y⭐️ 5 (50)
Nature Nook: Your 1bdrm oasis in Riverview/Moncton

No image available

$25,918
$71
95%
113$37βŒβŒβœ…Y / Y⭐️ 4.8 (57)
Jardin Suites Highfield

No image available

$16,068
$124
32%
111$48❌❌❌N / Y⭐️ 5 (2)
Entire 1BD near Avenir + PS4, Special Offer Inside

No image available

$24,551
$90
73%
114$36βŒβŒβœ…Y / Y⭐️ 4.8 (19)
Above Bakery Apartment

No image available

$22,709
$73
85%
121$0❌❌❌N / N⭐️ 5 (10)

Return Metrics

-7.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,217-$6,434-$9,651-$12,868-$16,086-$32,172-$96,517
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$143,920$143,920$143,920$143,920$143,920$143,920$143,920
Down Payment$35,980$35,980$35,980$35,980$35,980$35,980$35,980
Property Appreciation$5,397$10,955$16,681$22,579$28,653$61,870$256,764
Total Return$182,079$184,421$186,929$189,610$192,467$209,598$340,147

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.05%

Cap Rate

4.95%

Return on Investment

8.65%

property-location

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

-$3,217

$143,920

$4,250

$5,397

$0

Total Gain

$3,947