BNBCalc Short Term Rental Rental Arbitrage Analysis 1201 Walden Cir, Mississauga, ON L5J 4M9, Canada

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

samcolighting@gmail.com

Annual Revenue

$24,501

Profit (Cash Flow)

-$12,885

Cash on Cash Return

-158.1%

Annual Revenue

$24,501

AirDNA projects $129/night at 52% occupancy ($24,500).

BNB Calc projects a 52% occupancy rate, $129 rate per night.

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

Return Metrics

-158.09% 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)	-$12,884	-$25,769	-$38,653	-$51,538	-$64,422	-$128,845	-$386,535
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	-$12,884	-$25,769	-$38,653	-$51,538	-$64,422	-$128,845	-$386,535

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-158.09%

Payback Period Days

Return on Investment

-158.09%

1201 Walden Cir Mississauga, Ontario, L5J 4M9

1 bed • 1 bath • 2 guests

Monthly Rent

Mississauga

Zoning

Laws

$24,501

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,885

Profit

Revenue

$24,501

Operating Expenses

$14,585

Operating Income

$9,915

Net Effective Rent

$22,800

Profit (Cash Flow)

-$12,885

$8,150

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$3,900

Total

$8,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-158.09%

Payback Period Days