BNBCalc.com Investment Analysis Report of 487 Mississauga St, Niagara-on-the-Lake, ON L0S 1J0, Canada

4 bed • 4 bath • 8 guests • $1,300,000

BNB

Calc

Return Metrics

4.95% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.95%

Cap Rate

7.92%

Return on Investment

21.65%

Annual Revenue

$133,460

AirDNA projects $580/night at 63% occupancy ($133,460).

User selected values for this report: 63% occupancy rate, $580 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,536

Annual Expenses

$30,430

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,812

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,112

Management & Platform Fees

$334

Platform Fee (i.e. Airbnb)

$334

Property Manager Fee

$0

property-location

487 Mississauga St Niagara-on-the-Lake, Ontario, L0S 1J0

4 bed • 4 bath • 8 guests

$133,460

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.95%

Cap Rate

7.92%