BNBCalc.com Rental Arbitrage Analysis Report of 7 Rue des Jardins-Mérici #106, Québec City, QC, Canada

1 bed • 1 bath • 2 guests • $899

BNB

Calc

Return Metrics

156.53% 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

156.53%

Payback Period Days

233

Return on Investment

156.53%

Annual Revenue

$27,569

AirDNA projects $111/night at 68% occupancy ($27,568).

Revenue Percentile

Operating Expenses

Monthly Expenses

$714

Annual Expenses

$8,564

Utilities

$205

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$55

Other

$50

Maintenance

$440

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$230

Management & Platform Fees

$69

Platform Fee (i.e. Airbnb)

$69

Property Manager Fee

$0

7 Rue des Jardins-Mérici Quebec, Québec, G1S 4S8

1 bed • 1 bath • 2 guests • $899

Edit my contact card

Annual Revenue

$27,569

Profit (Cash Flow)

$8,217

Payback in 233 days

Cash on Cash Return

156.5%

Annual Revenue

$27,569

AirDNA projects $111/night at 68% occupancy ($27,569)

Occupancy Rate

Avg Daily Rate

Return Metrics

156.53% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

156.53%

Payback Period Days

233