BNBCalc.com Investment Analysis Report of 718 Main St #406, Vancouver, BC V6A 2V7, Canada

1 bed • 1 bath • 2 guests • $633,300

BNB

Calc

Return Metrics

-9.29% 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

-9.29%

Cap Rate

4.54%

Return on Investment

7.52%

Annual Revenue

$48,121

AirDNA projects $155/night at 73% occupancy ($41,327).

User selected values for this report: 85% occupancy rate, $155 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,611

Annual Expenses

$19,336

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,101

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$401

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

Property Manager Fee

$0

property-location

718 Main St Vancouver, British Columbia, V6A 2V7

1 bed • 1 bath • 2 guests

$48,121

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.29%

Cap Rate

4.54%