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 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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

65.47%

Cap Rate

36.26%

Return on Investment

74.3%

property-location

555 Rue Mcarthur Montréal, Québec, H4T 1A3

2 bed • 2.5 bath • 7 guests

Agent

Inquire about this property

Contact Parker

Realtor at Keller Williams

$27,539

Annual Revenue


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

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

65.47%

Cap Rate

36.26%

Profit (Cummulative)

$8,856

$24,000

$6,625

$900

$0

Total Gain

$10,050