BNBCalc Short Term Rental Rental Arbitrage Analysis 54 Stokes River Rd, Lion's Head, ON N0H 1W0, Canada

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$45,973

Profit (Cash Flow)

$1,597

Cash on Cash Return

15.1%

Annual Revenue

$45,973

AirDNA projects $307/night at 41% occupancy ($45,973).

BNB Calc projects a 41% occupancy rate, $307 rate per night.

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

Return Metrics

15.06% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,596	$3,193	$4,790	$6,386	$7,983	$15,967	$47,902
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$1,596	$3,193	$4,790	$6,386	$7,983	$15,967	$47,902

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.06%

Payback Period Days

2424

Return on Investment

15.06%

54 Stokes River Rd Lion's Head, Ontario, N0H 1W0

3 bed • 1 bath • 6 guests

Monthly Rent

$45,973

Annual Revenue

Projected nightly rate is $307/night at 41% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,597

Profit

Revenue

$45,973

Operating Expenses

$17,377

Operating Income

$28,597

Net Effective Rent

$27,000

Profit (Cash Flow)

$1,597

$10,600

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$2,350

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

15.06%

Payback Period Days

2424