BNBCalc Short Term Rental Rental Arbitrage Analysis 6282 Place De La Malicorne, Anjou, Quebec H1M 2S8, Canada

3 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$20,760

Profit (Cash Flow)

-$12,538

Cash on Cash Return

NaN%

Annual Revenue

$20,760

AirDNA projects $158/night at 55% occupancy ($31,739). Airbtics projects $98/night at 58% occupancy ($20,760). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,315	$20,958	$26,718	$36,142
Occupancy	40%	50%	69%	98%
Nightly Rate	$83	$83	$106	$122

Return Metrics

NaN% 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)	-$12,538	-$25,076	-$37,615	-$50,153	-$62,691	-$125,383	-$376,151
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	-$12,538	-$25,076	-$37,615	-$50,153	-$62,691	-$125,383	-$376,151

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

6282 Pl. de la Malicorne Montréal, Québec, H1M 2S2

3 bed • 1 bath • 5 guests

Monthly Rent

$20,760

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 55% occupancy.Projected nightly rate is $98/night at 58% occupancy.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 34% of comparables

-$12,538

Profit

Revenue

$20,760

Operating Expenses

$14,099

Operating Income

$6,662

Net Effective Rent

$19,200

Profit (Cash Flow)

-$12,538

$NaN

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN