BNBCalc.com Investment Analysis Report of Town of, 291 Vernon Shores Ave, Huntsville, ON P1H 2J2, Canada

2 bed • 1 bath • 6 guests • $515,009

BNB

Calc

Return Metrics

6.66% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.66%

Cap Rate

8.35%

Return on Investment

23.11%

Annual Revenue

$64,517

AirDNA projects $276/night at 64% occupancy ($64,516).

User selected values for this report: 64% occupancy rate, $276 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,789

Annual Expenses

$21,467

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,238

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$538

Management & Platform Fees

$161

Platform Fee (i.e. Airbnb)

$161

Property Manager Fee

$0

property-location

291 Vernon Shores Ave Huntsville, Ontario, P1H 2J2

2 bed • 1 bath • 6 guests

$64,517

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.66%

Cap Rate

8.35%