BNBCalc.com Investment Analysis Report of 106 Paperbirch Crescent, London, ON N6G 1L7, Canada

5 bed • 2.5 bath • 15 guests • $600,000

BNB

Calc

Return Metrics

-13.56% 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

-13.56%

Cap Rate

3.33%

Return on Investment

2.3%

Annual Revenue

$38,066

AirDNA projects $193/night at 54% occupancy ($38,065).

User selected values for this report: 54% occupancy rate, $193 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,502

Annual Expenses

$18,029

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,017

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$317

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

Property Manager Fee

$0

property-location

106 Paperbirch Crescent London, Ontario, N6G 1L7

5 bed • 2.5 bath • 15 guests

$38,066

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.56%

Cap Rate

3.33%