BNBCalc Short Term Rental Investment Analysis 5 Ladouceur St, Ottawa, ON, K1Y 2S9

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

BNB

Calc

Annual Revenue

$36,882

Profit (Cash Flow)

-$49,049

Cap Rate

1.8%

Annual Revenue

$36,882

AirDNA projects $153/night at 66% occupancy ($36,882). Airbtics projects $104/night at 74% occupancy ($28,109). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,421	$27,424	$35,638	$45,557
Occupancy	75%	81%	87%	96%
Nightly Rate	$82	$87	$105	$119

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique quiet 1-bedroom	$34,595	$118	75%	1	1	1	$58	❌	❌	❌	Y / Y	⭐️ 5 (81)
Cute & Cozy 1-Bedroom	$27,003	$82	77%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Perfect location 2 bed with Parking and wifi	$28,192	$89	75%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Cozy One Bedroom w/ Parking - Mins to Downtown!	$20,320	$68	76%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.2 (68)
Cozy private apartment in trendy Hintonburg	$26,105	$82	85%	1	1	2	$44	❌	❌	❌	N / Y	⭐️ 5 (26)
Modern Hintonburg APT w/parking	$35,646	$101	96%	1	1	3	$59	❌	❌	❌	Y / Y	⭐️ 5 (27)
Charming One Bedroom w/Laundry - Mins to Downtown!	$26,311	$76	87%	1	1	2	$51	❌	❌	❌	Y / Y	⭐️ 4.3 (52)
New 1-bedroom apartment in trendy Hintonburg	$34,462	$107	88%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
Renovated, Modern 1 Bedroom in Trendy Hintonburg	$33,887	$85	100%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (118)
Modern open-concept loft in trendy Hintonburg	$26,540	$129	53%	1	1	2	$48	❌	❌	❌	Y / N	⭐️ 5 (4)

Return Metrics

-20.76% 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)	-$49,049	-$98,098	-$147,147	-$196,196	-$245,246	-$490,492	-$1,471,476
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$980,950	$962,801	$945,579	$929,311	$914,027	$853,424	$955,786

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.76%

Cap Rate

1.84%

Return on Investment

-3.9%

5 Ladouceur St Ottawa, Ontario, K1Y 2S9

2 bed • 1 bath • 2 guests

Purchase Price

Ottawa

Zoning

Laws

$36,882

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $153/night at 66% occupancy.Projected nightly rate is $104/night at 74% 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.

$29,306

Avg annual revenue

81%

Avg occupancy rate

$93

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

$20k

$25k

$30k

$35k

-$49,049

Profit

Revenue

$36,882

Operating Expenses

$18,475

Operating Income

$18,408

Mortgage & Taxes

$67,457

Profit (Cash Flow)

-$49,049

$236,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$6,250

Closing Costs

$30,000

Total

$236,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.76%

Cap Rate

1.84%

Return on Investment

-3.9%