BNBCalc Short Term Rental Rental Arbitrage Analysis Cornish Road, Saskatoon, SK, Canada

4 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$22,682

Profit (Cash Flow)

$7,328

Cash on Cash Return

118.2%

Annual Revenue

$22,682

AirDNA projects $74/night at 62% occupancy ($16,757).

BNB Calc projects a 69% occupancy rate, $90 rate per night.

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

Return Metrics

118.18% 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)	$7,327	$14,655	$21,982	$29,310	$36,637	$73,275	$219,827
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	$7,327	$14,655	$21,982	$29,310	$36,637	$73,275	$219,827

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

118.18%

Payback Period Days

309

Return on Investment

118.18%

Cornish Road Saskatoon, Saskatchewan, S7T 0L8

4 bed • 2 bath • 5 guests

Monthly Rent

$22,682

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,328

Profit

Revenue

$22,682

Operating Expenses

$6,954

Operating Income

$15,728

Net Effective Rent

$8,400

Profit (Cash Flow)

$7,328

$6,200

Cash Investment

Renos & Furnishing

$5,400

Setup Costs

$800

Total

$6,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

118.18%

Payback Period Days

309