BNBCalc Short Term Rental Investment Analysis 9 Palmer St, Truro, NS, B2N 2G9

2 bed • 1 bath • 4 guests • CA$187,000

BNB

Calc

Annual Revenue

C$66,321

Profit (Cash Flow)

C$25,426

Cap Rate

20.3%

Annual Revenue

C$66,321

AirDNA projects C$162/night at 45% occupancy ($26,688). Airbtics projects C$191/night at 70% occupancy ($48,864). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, C$224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$31,194	C$51,202	C$67,721	C$79,844
Occupancy	58%	75%	81%	86%
Nightly Rate	C$144	C$182	C$224	C$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Salmon River Bungalow, Truro Nova Scotia	C$28,629	C$119	63%	2	2	3	C$79	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
2 Bedroom Executive Suite in downtown Truro	C$47,428	C$237	54%	2	2	1	C$106	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
The Loft at Arbour Ridge Farm	C$62,038	C$316	53%	2	2	2	C$53	❌	✅	✅	Y / N	⭐️ 5 (21)
Feels like Seaside in Downtown Truro	C$39,187	C$116	87%	2	1	1	C$68	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Downtown Truro Flat with Plenty of Sunlight	C$28,157	C$98	75%	2	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.8 (167)
Guest suite in Truro	C$50,028	C$167	82%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Aspen 2 Bedroom Shipping Container Cabin	C$67,872	C$217	84%	2	1	1	C$37	❌	✅	✅	N / Y	⭐️ 5 (59)
Maple 2 bedroom Shipping Container Cabin	C$66,323	C$227	78%	2	1	1	C$37	❌	✅	✅	N / N	⭐️ 5 (59)
Hemlock Stacked Shipping Container Cabin	C$75,342	C$250	81%	2	1	1	C$37	❌	✅	❌	N / N	⭐️ 5 (60)
Cozy Quarters - Entire house in Bible Hill	C$52,456	C$168	83%	2	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
Beautifully Furnished 2 Bedroom in Valley	C$54,064	C$164	87%	2	1	1	C$116	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cabin getaway with hot tub	C$103,043	C$356	79%	2	1	2	C$0	❌	✅	❌	Y / Y	⭐️ 5 (39)
Rustic River House	C$47,779	C$221	58%	2	1	2	C$53	❌	❌	✅	Y / Y	⭐️ 5 (50)
Cozy family cottage on the ocean, sleeps 7.	C$48,795	C$217	60%	2	1	2	C$95	❌	✅	✅	Y / Y	⭐️ 5 (105)
Beautiful 2 bedroom ground level	C$41,765	C$182	62%	2	1	2	C$132	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Comfy home in Truro downtown	C$44,661	C$152	78%	2	1	1	C$47	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Main Floor Flat in Downtown Truro	C$20,244	C$116	42%	2	1	1	C$73	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
2 bedroom main floor apt near downtown	C$33,721	C$147	59%	2	1	1	C$63	❌	❌	❌	Y / Y	⭐️ 5 (20)
Nothin' Fancy: Cozy 2BR Modern Basement Apartment	C$32,399	C$115	77%	2	1	2	C$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Cozy 2 bedroom house near Truro	C$51,542	C$141	100%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.8 (252)
Welcome to the Mapleton!	C$49,480	C$211	64%	2	1	1	C$0	❌	❌	❌	N / Y	⭐️ 5 (7)
Cozy Bungalow in Nova Scotia with Backyard Patio	C$40,769	C$218	51%	2	1	2	C$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Lakefront home - main floor	C$48,527	C$247	53%	2	1	3	C$53	❌	✅	❌	Y / Y	⭐️ 0 (2)

Return Metrics

48.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$25,426	CA$50,852	CA$76,279	CA$101,705	CA$127,132	CA$254,264	CA$762,794
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$1,837	CA$3,787	CA$5,858	CA$8,056	CA$10,390	CA$24,406	CA$149,600
Down Payment	CA$37,400	CA$37,400	CA$37,400	CA$37,400	CA$37,400	CA$37,400	CA$37,400
Property Appreciation	CA$5,610	CA$11,388	CA$17,339	CA$23,470	CA$29,784	CA$64,312	CA$266,898
Total Return	CA$70,273	CA$103,428	CA$136,877	CA$170,632	CA$204,707	CA$380,383	CA$1,216,692

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.9%

Cap Rate

20.34%

Return on Investment

63.22%

9 Palmer St Truro, Nova Scotia, B2N 2G9

2 bed • 1 bath • 4 guests

Purchase Price

271

Airbnb Investor Score

CA$25,426

Annual Profit

20.3%

Cap Rate

48.9%

Cash on Cash

C$66,321

Annual Revenue

BNBCalc predicts this property will get $191 per night with 70% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 27% of comparables

Avg Daily Rate

Top 27% of comparables

Seasonality

23 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

CA$49,315

Avg annual revenue

70%

Avg occupancy rate

CA$191

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$20k

C$45k

C$75k

C$105k

CA$25,426

Profit

Revenue

C$66,321

Operating Expenses

C$28,280

Operating Income

C$38,041

Mortgage & Taxes

C$12,614

Profit (Cash Flow)

C$25,426

CA$51,991

Cash Investment

Down Payment

C$37,400

Renos & Furnishing

C$8,981

Closing Costs

C$5,610

Total

C$51,991

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.9%

Cap Rate

20.34%

Return on Investment

63.22%