BNBCalc.com Investment Analysis Report of 6 Firelane 14F, Niagara-on-the-Lake, ON L0S 1J0, Canada

3 bed • 3 bath • 6 guests • $1,500,000

BNB

Calc

Return Metrics

-4.13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.13%

Cap Rate

5.77%

Return on Investment

12.75%

Annual Revenue

$114,541

AirDNA projects $490/night at 52% occupancy ($93,064).

User selected values for this report: 64% occupancy rate, $490 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,331

Annual Expenses

$27,970

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,655

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$955

Management & Platform Fees

$286

Platform Fee (i.e. Airbnb)

$286

Property Manager Fee

$0

property-location

6 Firelane 14F Niagara-on-the-Lake, Ontario, L0S 1J0

3 bed • 3 bath • 6 guests

$114,541

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.13%

Cap Rate

5.77%