BNBCalc Short Term Rental Investment Analysis 555 Rue Mcarthur, Saint-Laurent, QC H4T 1A3, Canada

2 bed • 2.5 bath • 7 guests • $30,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$27,539

Profit (Cash Flow)

$8,856

Cap Rate

36.3%

Annual Revenue

$27,539

AirDNA projects $116/night at 65% occupancy ($27,539).

BNB Calc projects a 65% occupancy rate, $116 rate per night.

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

Return Metrics

65.47% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,855	$17,711	$26,566	$35,422	$44,277	$88,555	$265,667
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Down Payment	$6,000	$6,000	$6,000	$6,000	$6,000	$6,000	$6,000
Property Appreciation	$900	$1,827	$2,781	$3,765	$4,778	$10,317	$42,817
Total Return	$39,755	$49,538	$59,348	$69,187	$79,056	$128,873	$338,484

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

65.47%

Cap Rate

36.26%

Return on Investment

74.3%

555 Rue Mcarthur Montréal, Québec, H4T 1A3

2 bed • 2.5 bath • 7 guests

Purchase Price

Inquire about this property

Contact Parker

Realtor at Keller Williams

$27,539

Annual Revenue

Projected nightly rate is $116/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,856

Profit

Revenue

$27,539

Operating Expenses

$16,660

Operating Income

$10,879

Mortgage & Taxes

$2,024

Profit (Cash Flow)

$8,856

$13,525

Cash Investment

Down Payment

$6,000

Renos & Furnishing

$6,625

Closing Costs

$900

Total

$13,525

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

65.47%

Cap Rate

36.26%

Return on Investment

74.3%