BNBCalc.com Rental Arbitrage Analysis Report of 20 Boulevard Charest Ouest, Québec City, QC, Canada

2 bed • 2 bath • 8 guests • $1,300

BNB

Calc

Return Metrics

303.72% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

303.72%

Payback Period Days

120

Return on Investment

303.72%

Annual Revenue

$49,856

AirDNA projects $182/night at 75% occupancy ($49,855).

Revenue Percentile

Operating Expenses

Monthly Expenses

$855

Annual Expenses

$10,261

Utilities

$105

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$55

Other

$50

Maintenance

$625

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$415

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

$0

20 Bd Charest O Quebec, Québec, G1K 1X2

2 bed • 2 bath • 8 guests • $1,300

Edit my contact card

Annual Revenue

$49,856

Profit (Cash Flow)

$23,995

Payback in 120 days

Cash on Cash Return

303.7%

Annual Revenue

$49,856

AirDNA projects $182/night at 75% occupancy ($49,856)

Occupancy Rate

Avg Daily Rate

Return Metrics

303.72% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

303.72%

Payback Period Days

120