BNBCalc Short Term Rental Rental Arbitrage Analysis 5706 Dunn Street, Niagara Falls, ON, Canada

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$44,797

Profit (Cash Flow)

$1,174

Cash on Cash Return

11.1%

Annual Revenue

$44,797

AirDNA projects $223/night at 55% occupancy ($44,797).

BNB Calc projects a 55.00000000000001% occupancy rate, $223 rate per night.

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

Return Metrics

11.12% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,173	$2,347	$3,520	$4,694	$5,867	$11,735	$35,206
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	$1,173	$2,347	$3,520	$4,694	$5,867	$11,735	$35,206

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.12%

Payback Period Days

3283

Return on Investment

11.12%

5706 Dunn St Niagara Falls, Ontario, L2G 2N7

3 bed • 1 bath • 9 guests

Monthly Rent

$44,797

Annual Revenue

Projected nightly rate is $223/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,174

Profit

Revenue

$44,797

Operating Expenses

$17,224

Operating Income

$27,574

Net Effective Rent

$26,400

Profit (Cash Flow)

$1,174

$10,550

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$2,300

Total

$10,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

11.12%

Payback Period Days

3283