BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$29,619$49,966$78,631$112,770
Occupancy51%65%76%93%
Nightly Rate$156$204$275$321

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Ottawa/Gatineau semi-detach house

No image available

$42,317
$129
86%
432$74❌❌❌Y / Y⭐️ 5 (185)
Stunning Modern Luxury Home With Rooftop Terrace

No image available

$110,014
$310
93%
441$147❌❌✅Y / Y⭐️ 5 (113)
The Downtown Lounge - 4 Bedroom Home w/ Parking!

No image available

$87,724
$303
76%
432$125❌❌❌Y / Y⭐️ 4.8 (72)
Beautiful renovated 4 bedroom home with 4 Parking

No image available

$43,420
$163
69%
432$136❌❌❌Y / Y⭐️ 4.8 (38)
4 bed house with chefs kitchen

No image available

$63,092
$211
79%
431$74❌❌✅Y / Y⭐️ 4.8 (99)
Luxurious 4 Bdrm House -5 Min Walk Britannia Beach

No image available

$66,029
$231
76%
442$147❌❌❌Y / Y⭐️ 4.9 (25)
Stunning waterfront home, 25min to downtown Ottawa

No image available

$73,837
$279
69%
4331$240✅❌❌Y / Y⭐️ 4.8 (59)
Very COZY Semi-Detached House in Aylmer!

No image available

$64,123
$200
85%
4331$74❌❌❌Y / Y⭐️ 4.6 (17)
Modern Home 5min Britannia Beach

No image available

$60,121
$225
69%
4430$147❌❌❌Y / Y⭐️ 4.8 (38)
Beautiful Airbnb 5 Minutes from Ottawa Airport

No image available

$26,881
$187
36%
432$111❌❌❌Y / Y⭐️ 4.8 (14)
Cozy 4 BDR/5 beds with a Hot tub - Britannia Stay

No image available

$44,085
$169
70%
431$52❌✅❌Y / Y⭐️ 4.8 (46)
Urban Oasis with Warm and Cozy Interior

No image available

$84,748
$301
74%
433$177✅✅❌Y / Y⭐️ 4.9 (13)
The Arli - 4 Bedroom/3 Bathroom

No image available

$42,706
$208
55%
434$111❌❌❌Y / Y⭐️ 4.9 (12)
4BD *NEW* Cozy Haven | 15MINS 2DT

No image available

$67,848
$234
74%
422$147❌❌❌Y / Y⭐️ 4.8 (48)
14 minutes from downtown, brand new home in Ottawa

No image available

$33,273
$140
62%
431$74❌❌❌Y / Y⭐️ 4.2 (25)
Beach house

No image available

$25,756
$197
35%
424$74❌❌✅Y / Y⭐️ 5 (10)
Customize build in Westboro

No image available

$40,736
$210
53%
4430$258❌❌❌Y / Y⭐️ 5 (4)
*New* Luxury Home in Trendy Area

No image available

$52,869
$321
45%
452$0❌❌❌Y / Y⭐️ 5 (4)
Beautiful 4 Bedroom Home - Algonquin

No image available

$32,354
$136
65%
431$0❌❌❌Y / N⭐️ 4.8 (20)
Luxury home in Old Ottawa South - Landsdowne Area

No image available

$135,147
$366
100%
443$136❌❌✅Y / Y⭐️ 5 (69)
Modern 4BR Gem: 10 Mins To Downtown + FREE Parking

No image available

$20,566
$157
35%
4330$100❌❌❌Y / Y⭐️ 4.8 (44)
4 bed, 3.5 bath w/ Gym & Office

No image available

$70,963
$283
68%
4430$220❌❌✅Y / Y⭐️ 4.8 (4)
Sophisticated & Homey 4BD by Civic Hospital

No image available

$51,621
$200
65%
4330$111❌❌✅Y / Y⭐️ 4.8 (63)
8minutes to downtown Ottawa Pvt. HOT TUB sleeps 10

No image available

$108,832
$333
87%
422$203❌✅❌Y / Y⭐️ 5 (50)
Cheerful 4 Bedroom in the Glebe

No image available

$19,414
$104
51%
4330$0❌❌✅Y / Y⭐️ 4.7 (3)
1860's Victorian Sanctuary Close To Beach

No image available

$98,152
$266
95%
422$147❌✅❌Y / Y⭐️ 5 (12)
Cozy and Specious 4BDRM close to DT

No image available

$69,204
$233
75%
4130$258❌❌❌Y / Y⭐️ 4.6 (15)
Modern & Comfortable 4BD W/ Indoor Fireplace

No image available

$26,933
$155
47%
4130$100❌❌❌Y / Y⭐️ 4.6 (40)
14 minutes from downtown, Luxury home in Nepean

No image available

$32,995
$140
64%
431$74❌❌❌Y / Y⭐️ 0 (0)
Maison 4 chambres avec piscine chauffé et gym

No image available

$67,722
$183
100%
436$185✅❌✅Y / Y⭐️ 0 (1)
Luxury 4-bedroom w Hot Tub, Pool

No image available

$52,296
$152
94%
4331$0✅✅✅Y / Y⭐️ 0 (0)
Home Away From Home

No image available

$26,318
$137
51%
4330$44❌❌❌Y / Y⭐️ 0 (0)
Wonderful house

No image available

$57,841
$263
56%
445$147✅✅❌Y / Y⭐️ 4.8 (61)
Spacious Quiet Convenient house

No image available

$21,091
$113
51%
4430$222❌❌❌Y / Y⭐️ 4.7 (3)
Eye Catching Home with Large Backyard and Hot Tub

No image available

$68,476
$353
53%
432$0❌✅❌Y / Y⭐️ 4.7 (10)
Comfortable home with updated spacious kitchen

No image available

$59,170
$274
59%
435$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-126.89%

Payback Period Days

0

Return on Investment

-126.89%

property-location

201 Rue du Jockey Gatineau, Québec, J9H 5T6

4 bed • 2 bath • 9 guests

$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.

Top 56% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

-$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

0%

Cash on Cash Return

-126.89%

Payback Period Days

0