BNBCalc Short Term Rental Rental Arbitrage Analysis 11189 Rue Mathieu-Da Costa, Montreal, Quebec H1C 0G2, Canada

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$23,058

Profit (Cash Flow)

-$7,994

Cash on Cash Return

-Infinity%

Annual Revenue

$23,058

AirDNA projects $107/night at 59% occupancy ($23,057).

BNB Calc projects a 59% occupancy rate, $107 rate per night.

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

Return Metrics

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

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,993	-$15,987	-$23,981	-$31,974	-$39,968	-$79,937	-$239,812
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	-$7,993	-$15,987	-$23,981	-$31,974	-$39,968	-$79,937	-$239,812

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-∞%

Payback Period Days

Return on Investment

-∞%

11189 Rue Mathieu da-Costa Montréal, Québec, H1C 0G1

3 bed • 2 bath • 7 guests

Monthly Rent

$23,058

Annual Revenue

AirDNA projects $107/night at 59% occupancy ($23,057.85).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,994

Profit

Revenue

$23,058

Operating Expenses

$11,852

Operating Income

$11,206

Net Effective Rent

$19,200

Profit (Cash Flow)

-$7,994

$0

Cash Investment

Renos & Furnishing

Setup Costs

Total

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-∞%

Payback Period Days