2251 Mountain Rd Moncton, New Brunswick, E1G 6G7
1 bed β’ 1 bath β’ 2 guests
$13,971
Annual Revenue
BNBCalc predicts this property will get $75 per night with 57% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$16,281
Avg annual revenue
57%
Avg occupancy rate
$75
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$15k
$25k
$35k
Sign up to see the data on 15 all comparables
-$8,271
Profit
Revenue
$13,971
Operating Expenses
$15,496
Operating Income
-$1,526
Mortgage & Taxes
$6,746
Profit (Cash Flow)
-$8,271
$27,250
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$4,250
Closing Costs
$3,000
Total
$27,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-30.35%
Cap Rate
-1.52%