BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$12,858$20,142$22,740$26,607
Occupancy50%81%84%89%
Nightly Rate$64$74$83$91

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

-243.99% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-243.99%

Payback Period Days

0

Return on Investment

-243.99%

property-location

780 Montgomery St Fredericton, New Brunswick, E3B 2Y1

1 bed • 1 bath • 2 guests

$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.

Top 61% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

-$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

0%

Cash on Cash Return

-243.99%

Payback Period Days

0