BNBCalc Short Term Rental Rental Arbitrage Analysis 819 Yates St, Victoria, BC V8W 0E5, Canada

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$57,858

Profit (Cash Flow)

$10,857

Cash on Cash Return

124.9%

Annual Revenue

$57,858

AirDNA projects $217/night at 73% occupancy ($57,858).

BNB Calc projects a 73% occupancy rate, $217 rate per night.

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

Return Metrics

124.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,856	$21,713	$32,570	$43,426	$54,283	$108,567	$325,701
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	$10,856	$21,713	$32,570	$43,426	$54,283	$108,567	$325,701

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

124.93%

Payback Period Days

292

Return on Investment

124.93%

819 Yates St Victoria, British Columbia, V8W 0E5

2 bed • 1 bath • 4 guests

Monthly Rent

$57,858

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,857

Profit

Revenue

$57,858

Operating Expenses

$18,922

Operating Income

$38,937

Net Effective Rent

$28,080

Profit (Cash Flow)

$10,857

$8,690

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,440

Total

$8,690

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

124.93%

Payback Period Days

292