BNBCalc Short Term Rental Rental Arbitrage Analysis 3021 Lawrencetown Road, Lawrencetown, NS, Canada

2 bed • 2 bath • 1 guests • CA$0

BNB

Calc

Annual Revenue

C$67,451

Profit (Cash Flow)

C$13,922

Cash on Cash Return

148.4%

Annual Revenue

C$67,451

AirDNA projects C$233/night at 51% occupancy ($43,410). Airbtics projects C$206/night at 61% occupancy ($45,906). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, C$243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$24,777	C$43,467	C$68,637	C$103,481
Occupancy	48%	60%	76%	90%
Nightly Rate	C$139	C$196	C$243	C$310

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2BR Beach Side Retreat/hot tub Rainbow Haven Beach	C$55,247	C$301	48%	2	1	2	C$209	❌	✅	❌	Y / Y	⭐️ 5 (42)
Lovely Lakeside	C$22,219	C$126	48%	2	1	5	C$0	❌	❌	❌	Y / Y	⭐️ 5 (61)
2 Bedroom Home Next to 3 Beaches, Salt March Trail	C$36,775	C$131	76%	2	1	2	C$21	❌	❌	❌	Y / Y	⭐️ 4.5 (98)
The Regis-Cozy home with AC	C$37,212	C$135	73%	2	1	7	C$95	❌	❌	❌	Y / Y	⭐️ 5 (21)
Beautiful Upper Flat Minutes From The Ocean	C$55,798	C$193	77%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (15)
Sunsets, Beaches, Walking Trails	C$40,473	C$254	43%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (27)
East End Suite	C$24,748	C$108	60%	2	1	1	C$78	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Prestonian	C$41,826	C$205	50%	2	2	4	C$158	❌	❌	✅	Y / Y	⭐️ 5 (9)
Lawrencetown Lakefront Cottage Rental by Owner	C$30,893	C$156	54%	2	1	6	C$0	❌	✅	❌	Y / Y	⭐️ 5 (75)
Lakefront Paradise on Porters Lake! Unit 1	C$77,079	C$233	90%	2	1	4	C$78	❌	❌	✅	Y / Y	⭐️ 5 (66)
Tranquility Suite near Lawrencetown Beach	C$30,920	C$206	41%	2	1	2	C$0	❌	✅	✅	N / Y	⭐️ 5 (5)
Low Tide - Coastal Suite at Lawrencetown Beach	C$76,112	C$460	45%	2	1	29	C$105	❌	❌	❌	Y / Y	⭐️ 5 (21)
The Doucette Lodge Lakefront Paradise	C$50,987	C$199	68%	2	1	5	C$105	❌	❌	❌	N / Y	⭐️ 5 (101)
Lakefront Paradise on Porters Lake! Unit 2	C$70,411	C$233	82%	2	1	4	C$78	❌	❌	✅	Y / Y	⭐️ 5 (17)
Peaceful Ocean View - near Fisherman's Cove	C$64,603	C$240	73%	2	2	1	C$74	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cow Bay Life - Sunrise Stays, Osbourne Hd, Cow Bay	C$75,496	C$341	60%	2	1.5	28	C$99	❌	❌	✅	Y / Y	⭐️ 5 (30)
Relaxxxxxxxxx in Dartmouth, Nova Scotia	C$26,450	C$146	48%	2	1	28	C$78	❌	❌	❌	Y / Y	⭐️ 5 (59)
Peaceful home near the sea	C$47,058	C$165	78%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Beachside 2 Bedroom Apartment	C$46,902	C$207	60%	2	2	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (33)
Bay suite	C$29,666	C$142	56%	2	1	28	C$105	❌	❌	✅	Y / Y	⭐️ 5 (22)
Paradise on Porter's Lake	C$53,654	C$220	66%	2	1	2	C$53	❌	❌	✅	N / Y	⭐️ 5 (21)
Contemporary Beachfront Home	C$31,552	C$230	35%	2	2	4	C$63	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Lakeside Cottage with Ocean View	C$122,074	C$345	96%	2	1	2	C$94	❌	❌	✅	Y / Y	⭐️ 5 (76)
This is a family-friendly place.	C$29,162	C$126	63%	2	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 4 (8)
A Treat and Retreat by the Ocean	C$54,765	C$192	78%	2	1.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Eastern escape	C$80,322	C$222	99%	2	1	2	C$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Cozy Hideaway in Seaforth	C$19,363	C$104	51%	2	1	2	C$0	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Oceanfront Cabin in Lawrencetown	C$58,414	C$333	48%	2	1	28	C$158	❌	❌	❌	Y / Y	⭐️ 5 (51)
Private guest suite! 3 queen beds, 1 bath	C$35,690	C$128	74%	2	1	4	C$53	❌	❌	✅	Y / Y	⭐️ 5 (128)
Crescent Moon near Lawrencetown beach	C$26,416	C$168	42%	2	1	28	C$104	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Modern Oceanfront Home with Million Dollar Views	C$18,723	C$107	48%	2	1	29	C$162	❌	❌	❌	Y / Y	⭐️ 5 (128)
Home in Lawrencetown	C$112,859	C$308	100%	2	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ocean view Escape	C$33,979	C$172	54%	2	1	28	C$63	❌	❌	❌	Y / Y	⭐️ 5 (14)
Ocean Front 2 bedroom unit with hot tub access	C$62,471	C$188	91%	2	1	28	C$105	❌	✅	❌	N / N	⭐️ 5 (10)
Seaside Escape - Ocean views - Jacuzzi tub	C$75,701	C$281	72%	2	2	2	C$78	❌	✅	❌	Y / Y	⭐️ 4.9 (18)
Cozy & Affordable 2 Bedroom Dartmouth Apartment	C$30,120	C$99	80%	2	1	2	C$63	❌	❌	✅	N / Y	⭐️ 4.9 (30)
The Surf House	C$17,599	C$102	47%	2	1	28	C$0	❌	❌	❌	Y / Y	⭐️ 5 (23)

Return Metrics

148.44% 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)	CA$13,922	CA$27,844	CA$41,766	CA$55,688	CA$69,610	CA$139,221	CA$417,664
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	CA$13,922	CA$27,844	CA$41,766	CA$55,688	CA$69,610	CA$139,221	CA$417,664

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

148.44%

Payback Period Days

246

Return on Investment

148.44%

3021 Lawrencetown Rd Lawrencetown, Nova Scotia, B2Z 1R7

2 bed • 2 bath • 1 guests

Monthly Rent

C$67,451

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$233/night at 51% occupancy.Projected nightly rate is C$206/night at 61% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$46,880

Avg annual revenue

61%

Avg occupancy rate

CA$206

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

C$15k

C$50k

C$85k

C$125k

CA$13,922

Profit

Revenue

C$67,451

Operating Expenses

C$25,821

Operating Income

C$41,630

Net Effective Rent

C$27,708

Profit (Cash Flow)

C$13,922

CA$9,379

Cash Investment

Renos & Furnishing

C$9,237

Setup Costs

C$142

Total

C$9,379

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

148.44%

Payback Period Days

246