BNBCalc Short Term Rental Rental Arbitrage Analysis 1 Yorkville Ave, Toronto, ON M4W 1L1, Canada

3 bed • 2 bath • 4 guests • $0

BNB

Calc

Report by:

ieracialfredo@gmail.com

Annual Revenue

$101,903

Profit (Cash Flow)

$17,932

Cash on Cash Return

58.8%

Annual Revenue

$101,903

AirDNA projects $374/night at 62% occupancy ($84,692).

BNB Calc projects a 62% occupancy rate, $450 rate per night.

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

Return Metrics

58.79% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,932	$35,864	$53,796	$71,728	$89,660	$179,321	$537,964
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$17,932	$35,864	$53,796	$71,728	$89,660	$179,321	$537,964

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.79%

Payback Period Days

621

Return on Investment

58.79%

1 Yorkville Ave Toronto, Ontario, M4W 1L1

3 bed • 2 bath • 4 guests

Monthly Rent

Toronto

Zoning

Laws

$101,903

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,932

Profit

Revenue

$101,903

Operating Expenses

$37,771

Operating Income

$64,132

Net Effective Rent

$46,200

Profit (Cash Flow)

$17,932

$30,500

Cash Investment

Renos & Furnishing

$22,000

Setup Costs

$8,500

Total

$30,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

58.79%

Payback Period Days

621