BNBCalc Short Term Rental Rental Arbitrage Analysis 11 Orlando Pl, St. John's, NL, A1B 0S6

2 bed • 1 bath • 4 guests • CA$0

BNB

Calc

Annual Revenue

C$38,683

Profit (Cash Flow)

C$3,279

Cash on Cash Return

36.1%

Annual Revenue

C$38,683

AirDNA projects C$123/night at 83% occupancy ($37,312). Airbtics projects C$143/night at 74% occupancy ($38,682). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, C$143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$28,850	C$38,057	C$49,527	C$63,054
Occupancy	67%	76%	86%	90%
Nightly Rate	C$116	C$135	C$155	C$187

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kenmount terrace Airbnb	C$34,101	C$94	98%	2	1	1	C$10	❌	❌	❌	Y / Y	⭐️ 5 (725)
Lovely 2-Bedroom in St. John's NL	C$24,245	C$100	64%	2	1	5	C$106	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Classic, clean, and comfortable.	C$52,207	C$153	92%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Kenmount Terrace Airbnb	C$42,890	C$132	89%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (88)
West End Getaway	C$35,365	C$103	90%	2	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Park Avenue Suites, Aspen Suite	C$39,978	C$152	72%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (157)
Beautifully Located 2 Bedroom	C$32,535	C$129	68%	2	1	2	C$53	❌	❌	✅	Y / Y	⭐️ 5 (132)
Park Avenue Suites, Birch Suite	C$37,201	C$152	67%	2	1	1	C$0	❌	❌	❌	N / Y	⭐️ 4.5 (84)
Settled-Inn	C$26,036	C$162	43%	2	1	2	C$42	❌	❌	✅	Y / Y	⭐️ 4.5 (177)
Executive & Quiet 2 BDRM in the Heart of the City	C$44,598	C$142	86%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Waterford Valley Cottage	C$60,070	C$175	94%	2	1	2	C$0	❌	✅	✅	Y / Y	⭐️ 5 (198)
Outstanding 2-Bedroom Apartment Mount Pearl	C$46,072	C$127	97%	2	1.5	5	C$56	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
The Home Sweet Home	C$30,590	C$104	80%	2	1	5	C$0	❌	❌	✅	Y / Y	⭐️ 5 (96)
Sam & Comfort Home	C$25,601	C$83	80%	2	1	2	C$43	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cozy Lower Ground Apt In Heart of Paradise, NL.	C$28,411	C$147	51%	2	1	3	C$63	❌	❌	❌	Y / Y	⭐️ 5 (36)
Modern 2-BR Apt in West End with City Views	C$44,682	C$157	75%	2	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 5 (39)
Easy on the East Coast: Cozy 2 Bedroom!	C$32,472	C$132	64%	2	1	1	C$53	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
Happy Haven - 2 bedrooms next to Mall & Hospital	C$22,717	C$99	59%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Rosie Cove Suite: Cozy, comfortable & immaculate!	C$32,608	C$119	75%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (146)
Elizabeth's Getaway Valentine's Day Special 1-28th	C$35,975	C$145	68%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Executive & Quiet Home in the Heart of the City	C$65,457	C$203	88%	2	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (64)
Gem in Da Pearl-Cozy Apartment in a Great Location	C$36,437	C$135	72%	2	1	1	C$26	❌	❌	❌	Y / Y	⭐️ 5 (63)
Cozy 2-bedroom Apt in Kenmount	C$43,089	C$129	90%	2	1	3	C$21	❌	❌	❌	Y / Y	⭐️ 5 (113)
2 bedroom aprt. with 2 Queen beds in Kenmount Ter.	C$38,067	C$125	80%	2	1	1	C$63	❌	❌	❌	Y / Y	⭐️ 5 (39)
Brian's Place Valentine's Day Special Feb. Month	C$46,767	C$177	72%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Winter Season Promotional Sale - Discounted Prices	C$22,928	C$135	45%	2	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (45)
Lovely & Cozy St. John's Apartment	C$29,699	C$104	77%	2	1	5	C$106	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Comfy Pad- 2 BDRM next to Avalon Mall and Hospital	C$31,532	C$100	83%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Stunning Home w/ Parking, Privacy & Character!	C$32,349	C$109	79%	2	1	2	C$63	❌	❌	✅	Y / Y	⭐️ 5 (97)
The Bee Hive, “near everywhere you want to be!”	C$37,453	C$218	46%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (44)
Modern Townhouse	C$42,673	C$140	82%	2	1.5	2	C$43	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cozy Apartment Health Sciences & Avalon Mall area	C$46,583	C$145	87%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (119)
Lovely two bedroom apt in a perfect location	C$29,637	C$117	69%	2	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (76)
HSC/Avalon Mall 2 bdrm apartment	C$42,216	C$125	90%	2	1	2	C$79	❌	❌	❌	N / Y	⭐️ 5 (18)
Lane Avenue Valentine's Day Special February 1-28	C$33,367	C$186	49%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Executive & Quiet 2 Bdrm in the Heart of the City	C$39,033	C$155	69%	2	2	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cottage on Brookfield	C$60,209	C$341	48%	2	2	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (3)
Excellence Vacation Home	C$32,282	C$116	75%	2	1	4	C$53	❌	❌	❌	Y / Y	⭐️ 5 (33)
Two Bedroom in Kenmount Terrace	C$48,863	C$155	84%	2	1	1	C$84	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Charming Home on the West Side of Downtown	C$68,559	C$219	84%	2	1	2	C$69	❌	❌	✅	Y / Y	⭐️ 5 (50)

Return Metrics

36.08% 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)	CA$3,279	CA$6,558	CA$9,838	CA$13,117	CA$16,397	CA$32,794	CA$98,382
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	CA$3,279	CA$6,558	CA$9,838	CA$13,117	CA$16,397	CA$32,794	CA$98,382

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.08%

Payback Period Days

1012

Return on Investment

36.08%

11 Orlando Pl St. John's, Newfoundland and Labrador, A1B 0S6

2 bed • 1 bath • 4 guests

Monthly Rent

C$38,683

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects C$123/night at 83% occupancy ($37,312.98). Airbtics projects C$143/night at 74% occupancy ($38,682).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

CA$38,888

Avg annual revenue

74%

Avg occupancy rate

CA$143

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$35k

C$55k

C$70k

CA$3,279

Profit

Revenue

C$38,683

Operating Expenses

C$22,203

Operating Income

C$16,479

Net Effective Rent

C$13,200

Profit (Cash Flow)

C$3,279

CA$9,088

Cash Investment

Renos & Furnishing

C$8,945

Setup Costs

C$143

Total

C$9,088

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

36.08%

Payback Period Days

1012