BNBCalc.com Rental Arbitrage Analysis Report of 978 Concession Rd, Cambridge, ON N3H 4L6, Canada

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

-52.92% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-52.92%

Payback Period Days

0

Return on Investment

-52.92%

Annual Revenue

$40,834

AirDNA projects $215/night at 52% occupancy ($40,834).

User selected values for this report: 52% occupancy rate, $215 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,392

Annual Expenses

$16,708

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$900

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$340

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

Property Manager Fee

$0

property-location

978 Concession Rd Cambridge, Ontario, N3H 4L6

3 bed • 2 bath • 10 guests

$40,834

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-52.92%

Payback Period Days

0