BNBCalc Short Term Rental Rental Arbitrage Analysis 780 Montgomery Street, Fredericton, New Brunswick E3B 2Y1, Canada

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$18,145

Profit (Cash Flow)

-$10,614

Cash on Cash Return

-244.0%

Annual Revenue

$18,145

AirDNA projects $94/night at 58% occupancy ($19,913). Airbtics projects $72/night at 69% occupancy ($18,145). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $72 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,858	$20,142	$22,740	$26,607
Occupancy	50%	81%	84%	89%
Nightly Rate	$64	$74	$83	$91

Seasonality (Profit by Month)

Return Metrics

-243.99% 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)	-$10,613	-$21,227	-$31,840	-$42,454	-$53,067	-$106,135	-$318,407
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	-$10,613	-$21,227	-$31,840	-$42,454	-$53,067	-$106,135	-$318,407

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-243.99%

Payback Period Days

Return on Investment

-243.99%

780 Montgomery St Fredericton, New Brunswick, E3B 2Y1

1 bed • 1 bath • 2 guests

Monthly Rent

$5,800

Zestimate

$18,145

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $94/night at 58% occupancy.Projected nightly rate is $72/night at 69% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$10,614

Profit

Revenue

$18,145

Operating Expenses

$14,359

Operating Income

$3,786

Net Effective Rent

$14,400

Profit (Cash Flow)

-$10,614

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-243.99%

Payback Period Days