BNBCalc Short Term Rental Investment Analysis 4902 Mcrae Street, Niagara Falls, Ontario L2E 1N8, Canada

1 bed • 1 bath • 2 guests • $158,800

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$21,604

Profit (Cash Flow)

-$5,597

Cap Rate

3.2%

Annual Revenue

$21,604

AirDNA projects $108/night at 63% occupancy ($24,851). Airbtics projects $91/night at 65% occupancy ($21,604). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 65% occupancy rate, $91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,611	$23,592	$28,710	$30,692
Occupancy	63%	69%	78%	84%
Nightly Rate	$77	$92	$101	$123

Seasonality (Profit by Month)

Return Metrics

-13.72% 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)	-$5,596	-$11,193	-$16,789	-$22,386	-$27,982	-$55,965	-$167,895
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,560	$3,216	$4,974	$6,841	$8,823	$20,725	$127,040
Down Payment	$31,760	$31,760	$31,760	$31,760	$31,760	$31,760	$31,760
Property Appreciation	$4,764	$9,670	$14,725	$19,930	$25,292	$54,613	$226,649
Total Return	$32,487	$33,454	$34,670	$36,146	$37,893	$51,134	$217,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.72%

Cap Rate

3.22%

Return on Investment

1.78%

4902 McRae St Niagara Falls, Ontario, L2E 1N8

1 bed • 1 bath • 2 guests

Purchase Price

$158,800

Zestimate

$21,604

Annual Revenue

BNBCalc predicts this property will get $91 per night with 65% occupancy, putting it in the top 40% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$5,597

Profit

Revenue

$21,604

Operating Expenses

$16,489

Operating Income

$5,116

Mortgage & Taxes

$10,712

Profit (Cash Flow)

-$5,597

$40,774

Cash Investment

Down Payment

$31,760

Renos & Furnishing

$4,250

Closing Costs

$4,764

Total

$40,774

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.72%

Cap Rate

3.22%

Return on Investment

1.78%