4902 McRae St Niagara Falls, Ontario, L2E 1N8
1 bed ⢠1 bath ⢠2 guests
$158,800
Zestimate
$21,604
Annual Revenue
BNBCalc predicts this property will get $91 per night with 65% occupancy, putting it in the top 40% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
-$5,597
Profit
Revenue
$21,604
Operating Expenses
$16,489
Operating Income
$5,116
Mortgage & Taxes
$10,712
Profit (Cash Flow)
-$5,597
$40,774
Cash Investment
Down Payment
$31,760
Renos & Furnishing
$4,250
Closing Costs
$4,764
Total
$40,774
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.72%
Cap Rate
3.22%