BNBCalc.com Rental Arbitrage Analysis Report of 63 Crestridge Dr, Bolton, ON L7E 2T9, Canada

4 bed • 3.5 bath • 4 guests • $1,500,000

BNB

Calc

Return Metrics

61.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

61.31%

Payback Period Days

595

Return on Investment

383.31%

Annual Revenue

$71,602

AirDNA projects $377/night at 52% occupancy ($71,602).

User selected values for this report: 52% occupancy rate, $377 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,253

Annual Expenses

$27,034

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$807

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$597

Management & Platform Fees

$1,056

Platform Fee (i.e. Airbnb)

$179

Property Manager Fee

$877

property-location

63 Crestridge Dr Bolton, Ontario, L7E 2T9

4 bed • 3.5 bath • 4 guests

$71,602

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

61.31%

Payback Period Days

595