BNBCalc Short Term Rental Investment Analysis 10 Deerlick Crt, North York, Ontario M3A 1Y4, Canada

1 bed • 2 bath • 4 guests • $350,000

BNB

Calc

Annual Revenue

$27,539

Profit (Cash Flow)

-$12,731

Cap Rate

3.1%

Annual Revenue

$27,539

AirDNA projects $112/night at 58% occupancy ($23,726). Airbtics projects $130/night at 58% occupancy ($27,539). Airbtics predicts this property will perform in the 58% revenue percentile

BNB Calc projects a 58% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,981	$25,655	$27,870	$34,826
Occupancy	49%	58%	68%	76%
Nightly Rate	$113	$132	$144	$161

Return Metrics

-14.97% 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)	-$12,730	-$25,461	-$38,191	-$50,922	-$63,653	-$127,306	-$381,918
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$347,769	$345,853	$344,262	$343,005	$342,092	$343,064	$467,623

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.97%

Cap Rate

3.1%

Return on Investment

1.42%

10 Deerlick Ct Toronto, Ontario, M3A 0A7

1 bed • 2 bath • 4 guests

Purchase Price

Toronto

Zoning

Laws

$27,539

Annual Revenue

This property is projected to be in the top 58% revenue percentile compared to similar properties nearby.
AirDNA projects $112/night at 58% occupancy ($23,726.25). Airbtics projects $130/night at 58% occupancy ($27,539).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

-$12,731

Profit

Revenue

$27,539

Operating Expenses

$16,660

Operating Income

$10,879

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$12,731

$85,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$4,500

Closing Costs

$10,500

Total

$85,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.97%

Cap Rate

3.1%

Return on Investment

1.42%