BNBCalc.com Rental Arbitrage Analysis Report of 978 Concession Rd, Cambridge, ON N3H 4L6, Canada

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

-58.32% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-58.32%

Payback Period Days

0

Return on Investment

-58.32%

Annual Revenue

$40,834

AirDNA projects $215/night at 52% occupancy ($40,834).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,442

Annual Expenses

$17,308

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$900

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$340

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

Property Manager Fee

$0

property-location

978 Concession Rd Cambridge, Ontario, N3H 4L6

3 bed • 2 bath • 10 guests • $2,500

Annual Revenue

$40,834

Profit (Cash Flow)

-$6,474

No payback period

Cash on Cash Return

-58.3%

Annual Revenue

$40,834

AirDNA projects $215/night at 52% occupancy ($40,834).

Occupancy Rate

Avg Daily Rate

Return Metrics

-58.32% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-58.32%

Payback Period Days

0