BNBCalc Short Term Rental Investment Analysis 45 Chapman St, Moncton, NB, E1E 1L1

1 bed • 1 bath • 4 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$15,648	$19,397	$28,206	$34,857
Occupancy	57%	69%	84%	88%
Nightly Rate	$71	$73	$88	$103

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio Apartment, bathroom, Downtown	$11,965	$57	53%	1	1	1	$22	❌	❌	❌	N / N	⭐️ 5 (45)
stunningly bright downtown loft style apartment	$20,889	$84	66%	1	1	2	$18	❌	❌	❌	Y / Y	⭐️ 5 (102)
Lovely 1 bedroom with queen bed and 1 sofa bed.	$16,398	$69	57%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.7 (123)
Immaculate one bedroom studio, downtown Moncton	$24,052	$101	58%	1	2	3	$107	❌	❌	✅	Y / Y	⭐️ 5 (38)
Modern Downtown 1 Bedroom	$23,043	$73	82%	1	1	2	$41	❌	❌	✅	Y / Y	⭐️ 4.4 (23)
Avenir Centre \| Moncton Hospital \| DowntownMoncton	$24,956	$73	88%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (50)
Nature Nook: Your 1bdrm oasis in Riverview/Moncton	$25,918	$71	95%	1	1	3	$37	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Jardin Suites Highfield	$16,068	$124	32%	1	1	1	$48	❌	❌	❌	N / Y	⭐️ 5 (2)
Entire 1BD near Avenir + PS4, Special Offer Inside	$24,551	$90	73%	1	1	4	$36	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Above Bakery Apartment	$22,709	$73	85%	1	2	1	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-7.05%

Cap Rate

4.95%

Return on Investment

8.65%

45 Chapman St Moncton, New Brunswick, E1E 1L1

1 bed • 1 bath • 4 guests

Purchase Price

$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.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 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

-$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

Revenue Appreciation

Cash on Cash Return

-7.05%

Cap Rate

4.95%

Return on Investment

8.65%