BNBCalc Short Term Rental Rental Arbitrage Analysis 201 Rue du Jockey, Gatineau, QC, J9H 5T6

4 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$49,366

Profit (Cash Flow)

-$13,451

Cash on Cash Return

-126.9%

Annual Revenue

$49,366

AirDNA projects $244/night at 67% occupancy ($59,710). Airbtics projects $218/night at 62% occupancy ($49,366). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 62% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,619	$49,966	$78,631	$112,770
Occupancy	51%	65%	76%	93%
Nightly Rate	$156	$204	$275	$321

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ottawa/Gatineau semi-detach house	$42,317	$129	86%	4	3	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (185)
Stunning Modern Luxury Home With Rooftop Terrace	$110,014	$310	93%	4	4	1	$147	❌	❌	✅	Y / Y	⭐️ 5 (113)
The Downtown Lounge - 4 Bedroom Home w/ Parking!	$87,724	$303	76%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Beautiful renovated 4 bedroom home with 4 Parking	$43,420	$163	69%	4	3	2	$136	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
4 bed house with chefs kitchen	$63,092	$211	79%	4	3	1	$74	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Luxurious 4 Bdrm House -5 Min Walk Britannia Beach	$66,029	$231	76%	4	4	2	$147	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Stunning waterfront home, 25min to downtown Ottawa	$73,837	$279	69%	4	3	31	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (59)
Very COZY Semi-Detached House in Aylmer!	$64,123	$200	85%	4	3	31	$74	❌	❌	❌	Y / Y	⭐️ 4.6 (17)
Modern Home 5min Britannia Beach	$60,121	$225	69%	4	4	30	$147	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Beautiful Airbnb 5 Minutes from Ottawa Airport	$26,881	$187	36%	4	3	2	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Cozy 4 BDR/5 beds with a Hot tub - Britannia Stay	$44,085	$169	70%	4	3	1	$52	❌	✅	❌	Y / Y	⭐️ 4.8 (46)
Urban Oasis with Warm and Cozy Interior	$84,748	$301	74%	4	3	3	$177	✅	✅	❌	Y / Y	⭐️ 4.9 (13)
The Arli - 4 Bedroom/3 Bathroom	$42,706	$208	55%	4	3	4	$111	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
4BD NEW Cozy Haven \| 15MINS 2DT	$67,848	$234	74%	4	2	2	$147	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
14 minutes from downtown, brand new home in Ottawa	$33,273	$140	62%	4	3	1	$74	❌	❌	❌	Y / Y	⭐️ 4.2 (25)
Beach house	$25,756	$197	35%	4	2	4	$74	❌	❌	✅	Y / Y	⭐️ 5 (10)
Customize build in Westboro	$40,736	$210	53%	4	4	30	$258	❌	❌	❌	Y / Y	⭐️ 5 (4)
New Luxury Home in Trendy Area	$52,869	$321	45%	4	5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful 4 Bedroom Home - Algonquin	$32,354	$136	65%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (20)
Luxury home in Old Ottawa South - Landsdowne Area	$135,147	$366	100%	4	4	3	$136	❌	❌	✅	Y / Y	⭐️ 5 (69)
Modern 4BR Gem: 10 Mins To Downtown + FREE Parking	$20,566	$157	35%	4	3	30	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
4 bed, 3.5 bath w/ Gym & Office	$70,963	$283	68%	4	4	30	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Sophisticated & Homey 4BD by Civic Hospital	$51,621	$200	65%	4	3	30	$111	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
8minutes to downtown Ottawa Pvt. HOT TUB sleeps 10	$108,832	$333	87%	4	2	2	$203	❌	✅	❌	Y / Y	⭐️ 5 (50)
Cheerful 4 Bedroom in the Glebe	$19,414	$104	51%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
1860's Victorian Sanctuary Close To Beach	$98,152	$266	95%	4	2	2	$147	❌	✅	❌	Y / Y	⭐️ 5 (12)
Cozy and Specious 4BDRM close to DT	$69,204	$233	75%	4	1	30	$258	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Modern & Comfortable 4BD W/ Indoor Fireplace	$26,933	$155	47%	4	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (40)
14 minutes from downtown, Luxury home in Nepean	$32,995	$140	64%	4	3	1	$74	❌	❌	❌	Y / Y	⭐️ 0 (0)
Maison 4 chambres avec piscine chauffé et gym	$67,722	$183	100%	4	3	6	$185	✅	❌	✅	Y / Y	⭐️ 0 (1)
Luxury 4-bedroom w Hot Tub, Pool	$52,296	$152	94%	4	3	31	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Home Away From Home	$26,318	$137	51%	4	3	30	$44	❌	❌	❌	Y / Y	⭐️ 0 (0)
Wonderful house	$57,841	$263	56%	4	4	5	$147	✅	✅	❌	Y / Y	⭐️ 4.8 (61)
Spacious Quiet Convenient house	$21,091	$113	51%	4	4	30	$222	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Eye Catching Home with Large Backyard and Hot Tub	$68,476	$353	53%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (10)
Comfortable home with updated spacious kitchen	$59,170	$274	59%	4	3	5	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (4)

Return Metrics

-126.89% 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)	-$13,451	-$26,902	-$40,353	-$53,805	-$67,256	-$134,512	-$403,537
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	-$13,451	-$26,902	-$40,353	-$53,805	-$67,256	-$134,512	-$403,537

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-126.89%

Payback Period Days

Return on Investment

-126.89%

201 Rue du Jockey Gatineau, Québec, J9H 5T6

4 bed • 2 bath • 9 guests

Monthly Rent

$49,366

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 67% occupancy.Projected nightly rate is $218/night at 62% occupancy.

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.

$52,769

Avg annual revenue

62%

Avg occupancy rate

$218

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

$55k

$95k

$135k

-$13,451

Profit

Revenue

$49,366

Operating Expenses

$18,418

Operating Income

$30,949

Net Effective Rent

$44,400

Profit (Cash Flow)

-$13,451

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-126.89%

Payback Period Days