BNBCalc Short Term Rental Rental Arbitrage Analysis 6000 Mckay Avenue, Burnaby, British Columbia V5H 0K3, Canada

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$45,593

Profit (Cash Flow)

-$14,934

Cash on Cash Return

-146.4%

Annual Revenue

$45,593

AirDNA projects $171/night at 73% occupancy ($45,593).

BNB Calc projects a 73% occupancy rate, $171 rate per night.

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

Return Metrics

-146.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,933	-$29,867	-$44,801	-$59,734	-$74,668	-$149,337	-$448,012
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	-$14,933	-$29,867	-$44,801	-$59,734	-$74,668	-$149,337	-$448,012

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-146.4%

Payback Period Days

Return on Investment

-146.4%

6000 McKay Ave Burnaby, British Columbia, V5H 0K2

2 bed • 2 bath • 4 guests

Monthly Rent

Burnaby

Zoning

Laws

$45,593

Annual Revenue

Projected nightly rate is $171/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$14,934

Profit

Revenue

$45,593

Operating Expenses

$17,327

Operating Income

$28,266

Net Effective Rent

$43,200

Profit (Cash Flow)

-$14,934

$10,200

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$3,700

Total

$10,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-146.4%

Payback Period Days