Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 975 Rue Marmier, Longueuil, Quebec J4K 4S4, Canada

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$25,772

Profit (Cash Flow)

-$18,979

Cash on Cash Return

NaN%

Annual Revenue

$25,772

AirDNA projects $99/night at 59% occupancy ($21,333). Airbtics projects $98/night at 72% occupancy ($25,771). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $98 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,939$26,100$34,775$37,859
Occupancy60%79%85%92%
Nightly Rate$93$103$109$112

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$18,978-$37,957-$56,936-$75,914-$94,893-$189,786-$569,360
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-$18,978-$37,957-$56,936-$75,914-$94,893-$189,786-$569,360

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

975 Rue Marmier Longueuil, Québec, J4K 4S4

2 bed • 2 bath • 4 guests

$25,772

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $99/night at 59% occupancy ($21,333.9). Airbtics projects $98/night at 72% occupancy ($25,771).

Top 51% of comparables

Top 61% of comparables

Seasonality

Sign up to view the full seasonality chart

-$18,979

Profit

Revenue

$25,772

Operating Expenses

$14,750

Operating Income

$11,021

Net Effective Rent

$30,000

Profit (Cash Flow)

-$18,979

$NaN

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN