BNBCalc Short Term Rental Rental Arbitrage Analysis 7084 Rue Clark, Montreal, QC, Canada

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$25,136

Profit (Cash Flow)

-$4,532

Cash on Cash Return

-80.9%

Annual Revenue

$25,136

AirDNA projects $93/night at 74% occupancy ($25,136).

BNB Calc projects a 74% occupancy rate, $93 rate per night.

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

Return Metrics

-80.92% 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)	-$4,531	-$9,063	-$13,594	-$18,126	-$22,657	-$45,315	-$135,947
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	-$4,531	-$9,063	-$13,594	-$18,126	-$22,657	-$45,315	-$135,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-80.92%

Payback Period Days

Return on Investment

-80.92%

7084 Rue Clark Montreal, Québec, H2S 3G4

1 bed • 1 bath • 4 guests

Monthly Rent

$25,136

Annual Revenue

Projected nightly rate is $93/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,532

Profit

Revenue

$25,136

Operating Expenses

$14,668

Operating Income

$10,468

Net Effective Rent

$15,000

Profit (Cash Flow)

-$4,532

$5,600

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,350

Total

$5,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-80.92%

Payback Period Days