BNBCalc.com Investment Analysis Report of 4934 Tufford Rd, Beamsville, ON L0R 1B1, Canada

3 bed • 1 bath • 6 guests • $950,000

BNB

Calc

Return Metrics

-14.42% 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

-14.42%

Cap Rate

3.3%

Return on Investment

2.26%

Annual Revenue

$51,105

AirDNA projects $264/night at 53% occupancy ($51,104).

User selected values for this report: 53% occupancy rate, $264 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,644

Annual Expenses

$19,724

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,126

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$426

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

Property Manager Fee

$0

property-location

4934 Tufford Rd Lincoln, Ontario, L0R 1B1

3 bed • 1 bath • 6 guests

$51,105

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.42%

Cap Rate

3.3%