BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 552 Genévriers Street, Orléans, Ontario K4A 0Y9, Canada

5 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$36,539

Profit (Cash Flow)

$18,709

Cap Rate

Infinity%

Annual Revenue

$36,539

AirDNA projects $164/night at 61% occupancy ($36,539).

BNB Calc projects a 61% occupancy rate, $164 rate per night.

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


Return Metrics

148.18% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,708$37,417$56,126$74,835$93,544$187,089$561,268
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$18,708$37,417$56,126$74,835$93,544$187,089$561,268

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

148.18%

Cap Rate

∞%

Return on Investment

148.18%

property-location

552 Genevriers St Ottawa, Ontario, K4A 3W4

5 bed • 2.5 bath • 10 guests

Ottawa

Zoning


Laws

$36,539

Annual Revenue


AirDNA projects $164/night at 61% occupancy ($36,539).

Top 101% of comparables

Top 101% of comparables


$18,709

Profit

Revenue

$36,539

Operating Expenses

$17,830

Operating Income

$18,709

Mortgage & Taxes

$0

Profit (Cash Flow)

$18,709

$12,625

Cash Investment

Down Payment

$0

Renos & Furnishing

$12,625

Closing Costs

$0

Total

$12,625

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

148.18%

Cap Rate

∞%

Profit (Cummulative)

$18,709

-$0

$12,625

$0

$0

Total Gain

$18,709