BNBCalc Short Term Rental Investment Analysis Town of, 291 Vernon Shores Ave, Huntsville, ON P1H 2J2, Canada

2 bed • 1 bath • 6 guests • $515,009

BNB

Calc

Annual Revenue

$64,517

Profit (Cash Flow)

$8,309

Cap Rate

8.4%

Annual Revenue

$64,517

AirDNA projects $276/night at 64% occupancy ($64,516).

BNB Calc projects a 64% occupancy rate, $276 rate per night.

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

Return Metrics

6.66% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,308	$16,617	$24,925	$33,234	$41,543	$83,086	$249,259
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$412,007	$412,007	$412,007	$412,007	$412,007	$412,007	$412,007
Down Payment	$103,001	$103,001	$103,001	$103,001	$103,001	$103,001	$103,001
Property Appreciation	$15,450	$31,364	$47,755	$64,638	$82,027	$177,120	$735,053
Total Return	$538,767	$562,990	$587,690	$612,881	$638,579	$775,215	$1,499,321

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.66%

Cap Rate

8.35%

Return on Investment

23.1%

291 Vernon Shores Ave Huntsville, Ontario, P1H 2J2

2 bed • 1 bath • 6 guests

Purchase Price

$64,517

Annual Revenue

Projected nightly rate is $276/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,309

Profit

Revenue

$64,517

Operating Expenses

$21,467

Operating Income

$43,050

Mortgage & Taxes

$34,741

Profit (Cash Flow)

$8,309

$124,702

Cash Investment

Down Payment

$103,002

Renos & Furnishing

$6,250

Closing Costs

$15,450

Total

$124,702

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.66%

Cap Rate

8.35%

Return on Investment

23.1%