BNBCalc Short Term Rental Investment Analysis 465 Line 1 Rd, Niagara-on-the-Lake, ON L0S 1J0, Canada

2 bed • 2 bath • 4 guests • $1,350,000

BNB

Calc

Annual Revenue

$43,588

Profit (Cash Flow)

-$66,225

Cap Rate

1.8%

Annual Revenue

$43,588

AirDNA projects $234/night at 51% occupancy ($43,588).

BNB Calc projects a 51% occupancy rate, $234 rate per night.

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

Return Metrics

-20.89% 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)	-$66,224	-$132,449	-$198,674	-$264,899	-$331,124	-$662,249	-$1,986,749
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000
Down Payment	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000
Property Appreciation	$40,500	$82,215	$125,181	$169,436	$215,020	$464,287	$1,926,804
Total Return	$1,324,275	$1,299,765	$1,276,506	$1,254,536	$1,233,895	$1,152,037	$1,290,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.89%

Cap Rate

1.84%

Return on Investment

-3.93%

465 Line 1 Rd Niagara-on-the-Lake, Ontario, L0S 1J0

2 bed • 2 bath • 4 guests

Purchase Price

$43,588

Annual Revenue

Projected nightly rate is $234/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$66,225

Profit

Revenue

$43,588

Operating Expenses

$18,746

Operating Income

$24,842

Mortgage & Taxes

$91,067

Profit (Cash Flow)

-$66,225

$317,000

Cash Investment

Down Payment

$270,000

Renos & Furnishing

$6,500

Closing Costs

$40,500

Total

$317,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.89%

Cap Rate

1.84%

Return on Investment

-3.93%