BNBCalc.com Investment Analysis Report of 1030 Calico Rd, Dysart et al, ON K0M 1S0, Canada

3 bed • 2 bath • 6 guests • $800,000

BNB

Calc

Return Metrics

-10.62% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.62%

Cap Rate

4.18%

Return on Investment

5.92%

Annual Revenue

$53,559

AirDNA projects $312/night at 47% occupancy ($53,559).

User selected values for this report: 47% occupancy rate, $312 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,670

Annual Expenses

$20,043

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,146

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$446

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

$0

property-location

1030 Calico Rd Ontario, K0M 1S0

3 bed • 2 bath • 6 guests

$53,559

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.62%

Cap Rate

4.18%