BNBCalc.com Rental Arbitrage Analysis Report of 509 Grande Allée Est, Québec City, QC, Canada

1 bed • 1 bath • 3 guests • $990

BNB

Calc

Return Metrics

232.67% 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

232.67%

Payback Period Days

156

Return on Investment

232.67%

Annual Revenue

$33,661

AirDNA projects $128/night at 72% occupancy ($33,660).

Revenue Percentile

Operating Expenses

Monthly Expenses

$780

Annual Expenses

$9,356

Utilities

$205

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$55

Other

$50

Maintenance

$491

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$281

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

Property Manager Fee

$0

509 Grande Allée E Quebec, Québec, G1R 2J5

1 bed • 1 bath • 3 guests • $990

Edit my contact card

Annual Revenue

$33,661

Profit (Cash Flow)

$12,425

Payback in 156 days

Cash on Cash Return

232.7%

Annual Revenue

$33,661

AirDNA projects $128/night at 72% occupancy ($33,661)

Occupancy Rate

Avg Daily Rate

Return Metrics

232.67% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

232.67%

Payback Period Days

156