BNBCalc.com Rental Arbitrage Analysis Report of 406 Hillbury Dr, Mississauga, ON L5R 1X7, Canada

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

18.54% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.54%

Payback Period Days

1969

Return on Investment

18.54%

Annual Revenue

$54,787

AirDNA projects $222/night at 52% occupancy ($42,163).

User selected values for this report: 75% occupancy rate, $200 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,129

Annual Expenses

$13,542

Utilities

$335

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$0

Other

$50

Maintenance

$657

Rental Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$457

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

$0

property-location

406 Hillbury Dr Mississauga, Ontario, L5R 1X7

3 bed • 3 bath • 8 guests

$54,787

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

18.54%

Payback Period Days

1969