BNBCalc.com Rental Arbitrage Analysis Report of 4140 Boul. Saint-Laurent, Montréal, QC H2W 1Y9, Canada

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

115.94% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

115.94%

Payback Period Days

315

Return on Investment

115.94%

Annual Revenue

$46,623

AirDNA projects $185/night at 69% occupancy ($46,623).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,505

Annual Expenses

$18,061

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$949

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$389

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

Property Manager Fee

$0

property-location

4140 Boul. Saint-Laurent Montréal, Québec, H2W 1Y9

2 bed • 1.5 bath • 6 guests

$46,623

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

115.94%

Payback Period Days

315