BNBCalc Short Term Rental Investment Analysis 7 Rae Crescent, Fort McMurray, AB, Canada

6 bed • 2 bath • 10 guests • CA$300,000

BNB

Calc

Annual Revenue

C$38,707

Profit (Cash Flow)

-C$6,158

Cap Rate

4.7%

Annual Revenue

C$38,707

AirDNA projects C$393/night at 27% occupancy ($38,707).

BNB Calc projects a 27% occupancy rate, C$393 rate per night.

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

Return Metrics

-6.86% 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)	-CA$6,158	-CA$12,316	-CA$18,475	-CA$24,633	-CA$30,791	-CA$61,583	-CA$184,751
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$240,000	CA$240,000	CA$240,000	CA$240,000	CA$240,000	CA$240,000	CA$240,000
Down Payment	CA$60,000	CA$60,000	CA$60,000	CA$60,000	CA$60,000	CA$60,000	CA$60,000
Property Appreciation	CA$9,000	CA$18,270	CA$27,818	CA$37,652	CA$47,782	CA$103,174	CA$428,178
Total Return	CA$302,841	CA$305,953	CA$309,342	CA$313,019	CA$316,990	CA$341,591	CA$543,427

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.86%

Cap Rate

4.69%

Return on Investment

6.44%

7 Rae Crescent Fort McMurray, Alberta, T9H 1H2

6 bed • 2 bath • 10 guests

Purchase Price

-19

Airbnb Investor Score

-CA$6,158

Annual Profit

4.7%

Cap Rate

-6.9%

Cash on Cash

C$38,707

Annual Revenue

AirDNA projects C$393/night at 27% occupancy ($38,707.22).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

CA$0

Avg annual revenue

Avg occupancy rate

CA$0

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$0k

C$100k

C$195k

C$300k

-CA$6,158

Profit

Revenue

C$38,707

Operating Expenses

C$24,629

Operating Income

C$14,079

Mortgage & Taxes

C$20,237

Profit (Cash Flow)

-C$6,158

CA$89,771

Cash Investment

Down Payment

C$60,000

Renos & Furnishing

C$20,771

Closing Costs

C$9,000

Total

C$89,771

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.86%

Cap Rate

4.69%

Return on Investment

6.44%