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 462014 Range Road 10 #421, , ,

3 bed β€’ 3 bath β€’ 9 guests β€’ CA$579,900

BNB

Calc

Annual Revenue

C$51,956

Profit (Cash Flow)

-C$13,187

Cap Rate

4.5%

Annual Revenue

C$51,956

Airbtics projects C$279/night at 51% occupancy ($51,956). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 51% occupancy rate, C$279 rate per night.

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

Percentiles25%50%75%90%
RevenueC$29,254C$46,377C$64,785C$94,012
Occupancy38%53%59%72%
Nightly RateC$206C$234C$294C$349

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
Lake home a minute away from pigeon Lake.
C$43,925
C$156
75%
322C$124βŒβœ…βŒY / Y⭐️ 5 (246)
Welcome to On the Rocks (Big Rock) Hot Tub
C$46,291
C$256
48%
312C$124βŒβœ…βŒY / Y⭐️ 5 (113)
Lake Front Cabin!
C$46,458
C$220
57%
31.53C$135❌❌❌N / Y⭐️ 5 (31)
Grandview Getaway-Lake Access-Firepit-Loft
C$55,870
C$237
62%
312C$124βŒβŒβœ…Y / Y⭐️ 5 (32)
Welcome to On the Rocks (Little Rock) Hot tub
C$67,234
C$324
56%
322C$124βŒβœ…βŒY / Y⭐️ 5 (76)
Family Lake Escape: cabin on serene acre near lake
C$73,006
C$269
71%
312C$125βŒβŒβœ…Y / Y⭐️ 5 (10)
4 Season cottage in Poplar Bay with lake access
C$38,501
C$177
58%
312C$94❌❌❌Y / Y⭐️ 4.9 (62)
Private Lakefront Cabin Grandview Pigeon Lake
C$30,129
C$232
33%
322C$156βŒβŒβœ…Y / Y⭐️ 5 (26)
Adorable 3 bedroom Loft with Lake Access
C$22,317
C$156
37%
312C$104❌❌❌Y / Y⭐️ 5 (27)
A Piece of Paradise
C$60,187
C$285
57%
322C$124βŒβŒβœ…Y / Y⭐️ 5 (27)
By the Lake Beach House
C$42,388
C$361
31%
332C$182βœ…βŒβœ…Y / Y⭐️ 4.5 (23)
Lakefront Cozy Cabin
C$30,931
C$216
35%
315C$124❌❌❌Y / Y⭐️ 4.5 (4)
Family Escape: Cozy Cabin Retreat Close to it All!
C$29,904
C$163
50%
312C$0βŒβŒβœ…Y / Y⭐️ 5 (13)
Pigeon lake close to Waterfront+Village
C$32,172
C$225
39%
311C$0βŒβŒβœ…Y / Y⭐️ 5 (10)
Private 3-Bedroom Lakehouse w/ King bed + Lakeview
C$149,543
C$862
47%
322C$130βŒβŒβœ…Y / Y⭐️ 5 (19)
Mulhurst Bay Chalet, Pigeon Lake
C$93,808
C$339
74%
324C$139❌❌❌Y / Y⭐️ 5 (12)

Return Metrics

-9.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$13,187-CA$26,374-CA$39,562-CA$52,749-CA$65,936-CA$131,873-CA$395,621
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$5,696CA$11,745CA$18,166CA$24,984CA$32,222CA$75,685CA$463,920
Down PaymentCA$115,980CA$115,980CA$115,980CA$115,980CA$115,980CA$115,980CA$115,980
Property AppreciationCA$17,397CA$35,315CA$53,772CA$72,782CA$92,363CA$199,437CA$827,669
Total ReturnCA$125,886CA$136,666CA$148,356CA$160,997CA$174,628CA$259,228CA$1,011,947

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.05%

Cap Rate

4.47%

Return on Investment

6.79%

property-location

462014 Range Road 10 #421

3 bed β€’ 3 bath β€’ 9 guests

Est. CA$2,781/mo

Agent

Inquire about this property

Contact Agent

-27

Airbnb Investor Score

-CA$13,187

Annual Profit

4.5%

Cap Rate

-9.1%

Cash on Cash

C$51,956

Annual Revenue

BNBCalc predicts this property will get $279 per night with 51% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

16

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

CA$53,916

Avg annual revenue

51%

Avg occupancy rate

CA$279

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

C$20k

C$65k

C$105k

C$150k

Sign up to see the data on 16 all comparables

-CA$13,187

Profit

Revenue

C$51,956

Operating Expenses

C$26,025

Operating Income

C$25,931

Mortgage & Taxes

C$39,118

Profit (Cash Flow)

-C$13,187

CA$145,703

Cash Investment

Down Payment

C$115,980

Renos & Furnishing

C$12,326

Closing Costs

C$17,397

Total

C$145,703

DSCR Ratio

Weak

0.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.05%

Cap Rate

4.47%

Profit (Cummulative)

-C$13,187

C$5,697

C$12,326

C$17,397

C$0

Total Gain

C$9,907

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$27,523

Deductible property tax

$5,741

Your total deduction

$72,338

Your adjusted annual income

$150,000 - $72,338 = $77,662


Taxes on $77,662 (30%)

$23,299

Your old tax bill

$45,000

Your new tax bill

$23,299


Estimated tax savings

$21,701

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1.03 sqft

Year built:

2009

Size:

2,492.51 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Forced Air-1, Natural Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 1.03 sqft
  • Building area: 2,492.51 sqft
  • Garage: No
  • Heating: Forced air-1, natural gas
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: Double Garage Attached, Heated, Garage Control, Garage Opener
  • Amenities: Dishwasher-Built-In, Microwave Hood Fan, Stove-Electric, Washer
  • Price per square foot: $232

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


              🀩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service