BNBCalc Short Term Rental Investment Analysis 1 Wellington St, Brantford, ON, N3T 2L3

2 bed • 2 bath • 1 guests • CA$400,000

BNB

Calc

Annual Revenue

C$35,649

Profit (Cash Flow)

-C$15,647

Cap Rate

2.8%

Annual Revenue

C$35,649

AirDNA projects C$137/night at 51% occupancy ($25,455). Airbtics projects C$165/night at 59% occupancy ($35,648). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, C$165 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	C$25,558	C$35,453	C$47,584	C$69,097
Occupancy	53%	61%	67%	79%
Nightly Rate	C$128	C$154	C$187	C$232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa De Vacaciones	C$31,322	C$147	57%	2	1	1	C$47	❌	❌	❌	N / Y	⭐️ 5 (18)
2 Bdrm Mediterranean Suite - Downtown Location!	C$29,682	C$127	62%	2	1	3	C$63	❌	❌	❌	Y / Y	⭐️ 5 (64)
2 BR Safari Suite in Convenient Downtown Location!	C$34,779	C$137	67%	2	1	3	C$63	❌	❌	❌	N / Y	⭐️ 5 (89)
2 BR Zen Retreat - Downtown Location!	C$28,786	C$125	61%	2	1	3	C$63	❌	❌	❌	Y / Y	⭐️ 5 (54)
2-bedroom Eclectic apartment (The Copper Flat)	C$56,471	C$255	59%	2	1	1	C$106	❌	❌	✅	N / Y	⭐️ 5 (103)
Entire Home In Brantford	C$41,944	C$165	64%	2	1	1	C$106	❌	❌	❌	Y / Y	⭐️ 5 (90)
2BDR lower unit with high-speed Wi-Fi & parking	C$29,150	C$144	52%	2	1	2	C$127	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Suite in the North End	C$24,093	C$117	54%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (73)
European-Themed Suite in Great Downtown Location!	C$33,344	C$117	77%	2	1	3	C$63	❌	❌	❌	N / Y	⭐️ 5 (64)
Stylish Downtown Getaway	C$42,601	C$132	86%	2	2.5	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (43)
West Wind	C$24,709	C$104	62%	2	1	2	C$75	❌	❌	✅	Y / Y	⭐️ 5 (100)
South End Inn	C$16,622	C$111	41%	2	2	1	C$0	❌	❌	✅	Y / N	⭐️ 4.9 (25)
The River Nautique	C$31,648	C$132	62%	2	1	1	C$106	❌	❌	❌	Y / Y	⭐️ 5 (110)
Large modern luxury suite	C$20,077	C$186	27%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (32)
Condo style 2 bedroom on main level of duplex	C$23,350	C$95	64%	2	1	3	C$91	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Cityscape Serenity Stay	C$40,031	C$184	56%	2	1.5	1	C$85	❌	❌	❌	Y / Y	⭐️ 5 (54)
Historical home in Upper West Galt	C$42,168	C$180	61%	2	2	1	C$106	❌	❌	❌	Y / Y	⭐️ 5 (363)
Stylish 2 BR Hideaway Private Entrance Ancaster	C$26,706	C$129	54%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
The Green Acres Farmhouse	C$51,285	C$204	66%	2	2	1	C$72	❌	❌	✅	Y / Y	⭐️ 5 (379)
Stylish 2 bed 2.5 bath loft	C$40,386	C$168	62%	2	2.5	1	C$53	❌	❌	❌	N / Y	⭐️ 5 (59)
Desirable Downtown Galt! Updated with 2 Queen Beds	C$37,974	C$163	62%	2	1.5	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (63)
2 BR Downtown Paris Suite	C$54,049	C$173	84%	2	0	2	C$91	❌	❌	❌	Y / Y	⭐️ 5 (38)
Scenic Country Retreat	C$30,404	C$111	75%	2	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (165)
Country side flat with 2 bedrooms	C$59,049	C$203	79%	2	1	1	C$42	✅	❌	❌	Y / Y	⭐️ 5 (28)
Horse Ranch with Hot tub	C$51,714	C$200	68%	2	2	1	C$72	❌	❌	✅	Y / Y	⭐️ 5 (136)
Comfy & cozy minimalist 2 bedroom apartment	C$24,549	C$82	79%	2	1	2	C$69	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Graystone Guest Suite- Home away from Home	C$20,906	C$92	58%	2	1	1	C$83	✅	❌	❌	Y / Y	⭐️ 5 (99)
Birch House on the Hill	C$62,726	C$232	74%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (85)
Sophisticated luxury close to downtown	C$44,963	C$150	80%	2	1	1	C$53	❌	❌	✅	Y / Y	⭐️ 5 (78)
Luxury Condo Apartment in Historic Former Convent	C$32,422	C$214	41%	2	2	2	C$79	❌	❌	❌	Y / Y	⭐️ 5 (20)
Dundas/ Ancaster/Hamilton 2BR apt. & Art Gallery	C$25,461	C$134	52%	2	1	1	C$0	❌	❌	❌	N / Y	⭐️ 5 (22)
2 Bedroom with Private patio	C$26,572	C$148	49%	2	1	1	C$0	❌	❌	❌	N / Y	⭐️ 5 (34)
Small Cabin on the Grand River	C$16,794	C$158	29%	2	1	1	C$0	❌	❌	❌	N / N	⭐️ 4.8 (19)
Headwater Haven \| 2 King-Beds	C$60,174	C$193	82%	2	1	1	C$106	❌	❌	❌	Y / Y	⭐️ 5 (45)
Trendy-URBAN-LOFT- 2 Bedroom-2 bathroom	C$51,203	C$234	58%	2	2	2	C$59	❌	❌	❌	Y / Y	⭐️ 5 (43)
Cobblestone beauty on the Grand, lg deck, view	C$30,840	C$140	59%	2	1	4	C$79	❌	❌	❌	Y / Y	⭐️ 5 (41)
Sweet 2 bedroom home(Amazing back yard & Jacuzzi)	C$76,953	C$293	67%	2	1	30	C$106	❌	✅	✅	Y / Y	⭐️ 4.5 (57)
Peaceful cosy basement appartment	C$16,297	C$186	22%	2	1	1	C$47	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Luxurious Walkout Basement	C$22,997	C$164	37%	2	1	1	C$59	✅	❌	❌	Y / Y	⭐️ 5 (35)
Wilson House Town View Private Suite	C$67,387	C$403	45%	2	1.5	2	C$196	❌	❌	✅	Y / Y	⭐️ 5 (72)

Return Metrics

-15.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-CA$15,647	-CA$31,294	-CA$46,941	-CA$62,588	-CA$78,235	-CA$156,471	-CA$469,413
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$3,929	CA$8,101	CA$12,530	CA$17,233	CA$22,226	CA$52,205	CA$320,000
Down Payment	CA$80,000	CA$80,000	CA$80,000	CA$80,000	CA$80,000	CA$80,000	CA$80,000
Property Appreciation	CA$12,000	CA$24,360	CA$37,090	CA$50,203	CA$63,709	CA$137,566	CA$570,904
Total Return	CA$80,282	CA$81,167	CA$82,680	CA$84,848	CA$87,700	CA$113,301	CA$501,491

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.43%

Cap Rate

2.83%

Return on Investment

0.27%

1 Wellington St 314 Brantford, Ontario, N3T 2L3

2 bed • 2 bath • 1 guests

Purchase Price

-59

Airbnb Investor Score

-CA$15,647

Annual Profit

2.8%

Cap Rate

-15.4%

Cash on Cash

C$35,649

Annual Revenue

BNBCalc predicts this property will get $165 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

CA$37,064

Avg annual revenue

59%

Avg occupancy rate

CA$165

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$15k

C$35k

C$55k

C$80k

-CA$15,647

Profit

Revenue

C$35,649

Operating Expenses

C$24,313

Operating Income

C$11,336

Mortgage & Taxes

C$26,983

Profit (Cash Flow)

-C$15,647

CA$101,350

Cash Investment

Down Payment

C$80,000

Renos & Furnishing

C$9,350

Closing Costs

C$12,000

Total

C$101,350

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.43%

Cap Rate

2.83%

Return on Investment

0.27%