BNBCalc Short Term Rental Rental Arbitrage Analysis 1980 Blvd. De Maisonneuve Ouest, Montreal, QC, H3H 1K5

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,196

Profit (Cash Flow)

$6,591

Cash on Cash Return

78.9%

Annual Revenue

$46,196

AirDNA projects $263/night at 61% occupancy ($58,596). Airbtics projects $204/night at 62% occupancy ($46,196). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,082	$42,882	$73,083	$100,706
Occupancy	50%	61%	76%	86%
Nightly Rate	$134	$187	$257	$311

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown penthouse w/ roof terraces & free parking	$97,917	$314	80%	3	2	1	$122	❌	❌	❌	Y / Y	⭐️ 5 (174)
B1193,centre downtown freeparking Montreal	$48,515	$154	84%	3	2	31	$133	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Downtown 3 bdr Coach House on 2 floors + parking	$39,858	$121	87%	3	2	2	$103	❌	❌	❌	Y / Y	⭐️ 4.8 (194)
Splendid 3BR - Downtown Montreal	$54,923	$181	76%	3	3	1	$147	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Downtown MTL ancestral house on 2 floors + PARKING	$49,105	$140	90%	3	2	2	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (271)
Incredible 3BR - Downtown Montreal	$43,864	$174	64%	3	3	31	$147	❌	❌	❌	Y / Y	⭐️ 5 (28)
3BDR Penthouse, Rooftop, Jacuzzi & BBQ - Crescent	$54,402	$304	46%	3	2	2	$88	❌	✅	❌	Y / Y	⭐️ 4.3 (46)
Sonder Maisonneuve \| Superior 3BR Apt w/ Balcony	$42,309	$340	34%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (450)
Three bedrooms ideal for family or business	$26,070	$139	46%	3	2	3	$133	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Premium location \| 3BR & Priv. Terrace \| Downtown	$113,682	$501	61%	3	2	1	$147	❌	❌	✅	Y / Y	⭐️ 5 (23)
Chic Townhome with Garage Dt MTL	$67,428	$267	69%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (15)
Downtown, Beautiful, Unique, spacious and sunny	$31,404	$110	78%	3	2	32	$184	❌	❌	❌	Y / Y	⭐️ 5 (11)
Hip Townhome with Garage Dt MTL	$84,041	$267	86%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (15)
BEAUTIFUL & COZY 2-Storey Apartment In the ❤︎ of D	$49,658	$256	53%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Penthouse 2 étages centre-ville	$22,252	$190	32%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Chic 3BDR Condo in Heart of MTL	$63,691	$188	90%	3	1	1	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
B1193A,super 3bedroom DT montreal Montreal	$41,103	$149	74%	3	1	31	$140	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Amazing spot in the heart of the city	$31,607	$96	80%	3	2	1	$111	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Upscale & Chic 3BR&1.5Bathw/AC in the Heart of MTL	$30,308	$149	55%	3	2	31	$63	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Glamorous 3-bedroom in the Heart of downtown MTL	$45,911	$196	64%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (3)
Luxurious 6 Bedroom - Heart of Montreal	$35,106	$218	44%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.2 (14)
Premium location \| Lovely 3 BR downtown Montreal	$39,273	$185	58%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
3BR&1.5bath apartment in DT Montreal, free parking	$25,048	$116	59%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (23)
Premium location \| Awesome 3BR downtown Montreal	$24,507	$186	36%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Cultural Heritage w Glass Roof+Terrace+Parking+PS5	$94,095	$547	47%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (29)
.Spacious 3 BD Downtown Montreal	$102,846	$281	100%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (34)
RENOV! BIG 5 1/2 DT MTL W/Patio	$43,175	$238	48%	3	2	2	$58	❌	❌	❌	Y / Y	⭐️ 5 (16)
Large 3 BDR on 2 Levels 5 ⭐ Star Reviews	$77,402	$311	68%	3	2	32	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Renovated & Simple 3BR in the Heart of MTL	$26,732	$100	70%	3	1	2	$63	❌	❌	❌	Y / Y	⭐️ 4.7 (66)
Spacious 3 BD Downtown Montreal	$65,163	$256	68%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (16)
Spacious 3 Bedroom Downtown MTL	$24,930	$114	56%	3	2	1	$58	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
1193 Montreal lovely 3 bedrooms in DT	$44,580	$203	60%	3	2	14	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Newly Renovated Comfy 3BR in Downtown MTL	$16,541	$80	51%	3	1	2	$63	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Penthouse 2-storey Downtown	$35,414	$145	55%	3	3	1	$148	❌	❌	❌	Y / Y	⭐️ 5 (3)
567-New Cozy apt Downtown MTL	$24,402	$113	59%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.2 (13)
Spacious 3BR on Sainte-Catherine	$20,979	$74	68%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
City Explorer's Dream DTMontreal	$45,545	$204	61%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Dtown Gargoyle watchman 3bdr	$35,141	$105	84%	3	2	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (20)

Return Metrics

78.92% 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)	$6,590	$13,181	$19,771	$26,362	$32,952	$65,905	$197,717
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	$6,590	$13,181	$19,771	$26,362	$32,952	$65,905	$197,717

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

78.92%

Payback Period Days

462

Return on Investment

78.92%

1980 Blvd. De Maisonneuve Ouest Montreal, Quebec, H3H 1K5

3 bed • 1 bath • 6 guests

Monthly Rent

Montreal

Zoning

Laws

$46,196

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $263/night at 61% occupancy.Projected nightly rate is $204/night at 62% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$46,616

Avg annual revenue

62%

Avg occupancy rate

$204

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

$15k

$50k

$80k

$115k

$6,591

Profit

Revenue

$46,196

Operating Expenses

$18,005

Operating Income

$28,191

Net Effective Rent

$21,600

Profit (Cash Flow)

$6,591

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

78.92%

Payback Period Days

462