BNBCalc Short Term Rental Investment Analysis 2251 Mountain Rd, Moncton, NB, E1G 6G7

1 bed • 1 bath • 2 guests • $100,000

BNB

Calc

Report by:

Seth Cooper

b7ster@gmail.com

Annual Revenue

$13,971

Profit (Cash Flow)

-$8,271

Cap Rate

-1.5%

Annual Revenue

$13,971

AirDNA projects $85/night at 45% occupancy ($13,970). Airbtics projects $75/night at 57% occupancy ($15,614). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 45% occupancy rate, $85 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,036	$13,447	$21,726	$30,433
Occupancy	43%	49%	71%	86%
Nightly Rate	$63	$74	$81	$93

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
WELCOME TO 177 IVY ROAD SUITE 310	$14,525	$88	41%	1	1	1	$33	❌	❌	❌	N / Y	⭐️ 4.9 (97)
Fully Furnished Apartment. All Utilities included	$6,398	$76	23%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 3 (1)
Clean&Cozy 1-Bedroom Private Apartment	$11,530	$63	50%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Chester Luxury Suites - Brand New Moncton Getaway	$16,075	$61	72%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (103)
Newly Built Home in Moncton	$8,924	$53	46%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
The Studio - Photo studio turned oasis	$15,867	$86	45%	1	1	2	$66	❌	❌	❌	N / Y	⭐️ 5 (44)
Welcome to 310-2430 Mountain Rd!	$35,967	$139	70%	1	1	1	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Peaceful & cozy 1 bedroom suite with full kitchen	$24,355	$64	100%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (42)
1- bedroom apartment with free underground parking	$14,912	$97	42%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Appartement neuf, tout confort	$13,676	$75	49%	1	1	1	$11	❌	❌	✅	Y / Y	⭐️ 5 (4)
Newly Built Home in Moncton	$11,300	$63	49%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (55)
Peaceful & cozy 1 bedroom suite with full kitchen	$26,934	$74	96%	1	1	1	$52	❌	❌	❌	N / Y	⭐️ 4.7 (3)
Cozy 1 Bedroom Apt in Moncton	$12,751	$52	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
The Goldfinch	$12,034	$77	42%	1	1	30	$29	❌	❌	❌	Y / Y	⭐️ 5 (4)
Brand new one bedroom suite	$18,971	$71	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (31)

Return Metrics

-30.35% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,271	-$16,542	-$24,813	-$33,085	-$41,356	-$82,712	-$248,138
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$982	$2,025	$3,132	$4,308	$5,556	$13,051	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$15,711	$11,572	$7,591	$3,774	$127	-$15,269	-$5,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-30.35%

Cap Rate

-1.52%

Return on Investment

-15.73%

2251 Mountain Rd Moncton, New Brunswick, E1G 6G7

1 bed • 1 bath • 2 guests

Purchase Price

$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.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$15k

$25k

$35k

-$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

Revenue Appreciation

Cash on Cash Return

-30.35%

Cap Rate

-1.52%

Return on Investment

-15.73%