BNBCalc Short Term Rental Investment Analysis 59 Mackay Street, Florence, Nova Scotia B1Y 1M2, Canada

3 bed • 1 bath • 8 guests • $200,000

BNB

Calc

Annual Revenue

$28,533

Profit (Cash Flow)

-$2,348

Cap Rate

5.6%

Annual Revenue

$28,533

AirDNA projects $124/night at 63% occupancy ($28,532).

BNB Calc projects a 63% occupancy rate, $124 rate per night.

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

Return Metrics

-4.32% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,347	-$4,695	-$7,043	-$9,391	-$11,738	-$23,477	-$70,433
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$203,652	$207,484	$211,502	$215,710	$220,115	$245,305	$415,019

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.32%

Cap Rate

5.57%

Return on Investment

10.35%

59 MacKay St Florence, Nova Scotia, B1Y 1M2

3 bed • 1 bath • 8 guests

Purchase Price

$28,533

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,348

Profit

Revenue

$28,533

Operating Expenses

$17,389

Operating Income

$11,144

Mortgage & Taxes

$13,491

Profit (Cash Flow)

-$2,348

$54,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$8,250

Closing Costs

$6,000

Total

$54,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.32%

Cap Rate

5.57%

Return on Investment

10.35%