7 Rae Crescent Fort McMurray, Alberta, T9H 1H2
6 bed β’ 2 bath β’ 10 guests
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).
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
CA$0
Avg annual revenue
0%
Avg occupancy rate
CA$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$0k
C$100k
C$195k
C$300k
Sign up to see the data on 0 all comparables
-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
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.86%
Cap Rate
4.69%