BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 101 Peter St, Toronto, ON, M5V 0G6

2 bed β€’ 1 bath β€’ 5 guests β€’ CA$350,000

BNB

Calc

Annual Revenue

C$67,578

Profit (Cash Flow)

C$35,849

Cap Rate

11.2%

Annual Revenue

C$67,578

AirDNA projects C$339/night at 66% occupancy ($81,692). Airbtics projects C$325/night at 77% occupancy ($91,303). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 89% occupancy rate, C$208 rate per night.

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

Percentiles25%50%75%90%
RevenueC$60,608C$91,208C$126,647C$157,199
Occupancy66%82%89%94%
Nightly RateC$249C$300C$383C$450

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern 2 Bedrooms luxury condo heart of downtown

No image available

C$146,057
C$447
89%
213C$104❌❌❌Y / Y⭐️ 5 (81)
New Upscale Condo 2BR+2BA+parking w/City Views

No image available

C$79,538
C$362
58%
222C$158❌❌❌Y / Y⭐️ 5 (33)
High-Ceiling Condo in Downtown Toronto

No image available

C$157,839
C$501
85%
213C$158❌❌❌Y / Y⭐️ 5 (34)
Lovely 2BR Suite w Rooftop/BBQ/Gym - CN Tower/Jays

No image available

C$92,592
C$300
82%
222C$184❌❌❌Y / Y⭐️ 5 (52)
COZY & Urban Vibe In The Heart of DT Toronto!

No image available

C$80,868
C$330
65%
212C$125❌❌❌Y / Y⭐️ 4.5 (66)
Cozey 2 Bedrooms Condo on Entertainment District

No image available

C$96,523
C$336
77%
212C$84❌❌❌Y / Y⭐️ 4.7 (52)
Spacious Loft on a Quiet Street - Downtown Toronto

No image available

C$94,724
C$365
71%
2128C$0❌❌❌Y / Y⭐️ 5 (4)
Chic & Spacious 2BR | Sleeps 6

No image available

C$78,062
C$396
53%
223C$104❌❌❌Y / Y⭐️ 5 (21)
Stylish 2BR Executive Suite in Popular King West!

No image available

C$81,816
C$296
73%
221C$95❌❌❌Y / Y⭐️ 5 (34)
Breathtaking Corner Loft with Views

No image available

C$55,565
C$387
39%
2228C$105βŒβŒβœ…Y / Y⭐️ 4.6 (71)
Enjoy Views From 41st Floor Penthouse W/Parking

No image available

C$84,227
C$256
87%
211C$78❌❌❌Y / Y⭐️ 4.5 (53)
Kim and Vico’s place

No image available

C$63,455
C$243
69%
211C$87❌❌❌Y / Y⭐️ 4.8 (124)
Charming Downtown Toronto Apt

No image available

C$48,378
C$152
84%
213C$104βŒβŒβœ…Y / Y⭐️ 5 (61)
Oasis in the 6ix

No image available

C$82,828
C$245
91%
212C$104❌❌❌Y / Y⭐️ 5 (14)
Prime Location 2 BDR + FREE Parking!

No image available

C$73,307
C$236
80%
221C$111βœ…βŒβŒY / Y⭐️ 4.7 (43)
Spacious & luxury- heart of downtown

No image available

C$141,103
C$427
90%
223C$125βœ…βŒβŒY / Y⭐️ 5 (45)
Skylounge On Peter & Adelaide

No image available

C$66,788
C$214
84%
213C$88❌❌❌Y / Y⭐️ 5 (36)
2BDR Central Location + Parking

No image available

C$80,476
C$236
87%
221C$121❌❌❌Y / Y⭐️ 4.9 (38)
Downtown Corner-Unit Condo with Stunning Views

No image available

C$85,877
C$382
61%
224C$131❌❌❌Y / Y⭐️ 5 (72)
SUB PENTHOUSE MILLION$ VIEW FOR DISCERNING GUESTS

No image available

C$89,579
C$292
83%
212C$105βœ…βŒβœ…Y / Y⭐️ 4.8 (67)
Spacious 2-Storey Townhouse in Queen West

No image available

C$98,111
C$484
55%
21.53C$127❌❌❌Y / Y⭐️ 5 (17)
Sanctuary in Toronto's centre

No image available

C$125,599
C$362
93%
212C$95❌❌❌Y / Y⭐️ 5 (21)
Entire Condo, 2 bed/2 bath, Prestigious location

No image available

C$86,677
C$269
88%
222C$0βœ…βŒβŒY / Y⭐️ 5 (40)
King St Vibes: 2BR Stay & Work

No image available

C$44,464
C$154
79%
2128C$158βœ…βŒβŒY / Y⭐️ 5 (6)
Downtown Toronto Luxury: 2 Bedroom Condo

No image available

C$90,944
C$394
63%
212C$0βœ…βœ…βœ…Y / Y⭐️ 5 (37)
Amazing view! 2BDR + Parking

No image available

C$71,652
C$292
66%
2228C$121❌❌❌Y / Y⭐️ 4.8 (40)
Entire Condo in Toronto, Canada

No image available

C$56,673
C$305
50%
211C$84❌❌❌Y / Y⭐️ 5 (41)
Stylish Condo Heart of Downtown

No image available

C$76,088
C$208
100%
211C$0❌❌❌Y / Y⭐️ 4.8 (43)
Urban Retreat Queen W 2BD&2BTH/parking/Pets OK!

No image available

C$98,522
C$283
95%
2228C$84βŒβŒβœ…Y / Y⭐️ 5 (48)
Lovely BRIGHT 2bed 2bath condo in heart of Toronto

No image available

C$69,483
C$283
67%
2228C$209❌❌❌Y / Y⭐️ 5 (13)
Quiet, Central 2 bedroom Condo in Toronto Core

No image available

C$25,108
C$208
33%
2130C$158βŒβŒβœ…Y / Y⭐️ 5 (4)
Stunning High Floor Luxury Condo w/ Gorgeous View

No image available

C$130,079
C$444
80%
223C$0❌❌❌Y / Y⭐️ 5 (25)
Stylish 2-Bedroom Condo Heart of Downtown

No image available

C$184,486
C$504
100%
221C$0❌❌❌Y / Y⭐️ 4.7 (34)
Modern Downtown Gem, King Bed+Free Parking

No image available

C$124,033
C$339
100%
221C$0❌❌❌Y / Y⭐️ 5 (43)
Stunning Downtown 2BR with Amazing Views +Parking!

No image available

C$75,126
C$302
68%
221C$0❌❌❌Y / Y⭐️ 5 (24)
Spacious 2 BRs + 2 Bath - Heart of City- VIDEO

No image available

C$76,616
C$221
94%
2260C$285❌❌❌Y / Y⭐️ 5 (165)
Bright 2BR Suite with Gorgeous View, Free Parking!

No image available

C$123,133
C$372
90%
222C$100βœ…βŒβŒY / Y⭐️ 4.8 (37)
2BDR Central Location + Parking!

No image available

C$92,400
C$281
90%
221C$0❌❌❌Y / Y⭐️ 5 (35)
2BDR Downtown Amazing Views+ Free Parking

No image available

C$81,172
C$252
88%
221C$0❌❌❌Y / Y⭐️ 5 (49)
Lux design corner suite 2BR+2BA + free parking

No image available

C$210,502
C$654
88%
223C$0❌❌❌Y / Y⭐️ 5 (11)

Return Metrics

15.62% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$35,848CA$71,697CA$107,546CA$143,395CA$179,244CA$358,489CA$1,075,467
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$139,999CA$139,999CA$139,999CA$139,999CA$139,999CA$139,999CA$139,999
Down PaymentCA$210,000CA$210,000CA$210,000CA$210,000CA$210,000CA$210,000CA$210,000
Property AppreciationCA$10,500CA$21,315CA$32,454CA$43,928CA$55,745CA$120,370CA$499,541
Total ReturnCA$396,348CA$443,012CA$490,001CA$537,323CA$584,990CA$828,859CA$1,925,009

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.62%

Cap Rate

11.23%

Return on Investment

21.27%

property-location

101 Peter St Toronto, Ontario, M5V 0G6

2 bed β€’ 1 bath β€’ 5 guests

Toronto

Zoning


Laws

122

Airbnb Investor Score

CA$27,828

Annual Profit

11.2%

Cap Rate

15.6%

Cash on Cash

C$67,578

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$339/night at 66% occupancy.Projected nightly rate is C$325/night at 77% occupancy.

Top 26% of comparables

Top 93% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$93,011

Avg annual revenue

77%

Avg occupancy rate

CA$325

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$25k

C$85k

C$145k

C$210k

Sign up to see the data on 40 all comparables

CA$35,849

Profit

Revenue

C$67,578

Operating Expenses

C$28,264

Operating Income

C$39,314

Mortgage & Taxes

C$3,465

Profit (Cash Flow)

C$35,849

CA$218,899

Cash Investment

Down Payment

C$210,000

Renos & Furnishing

C$8,899

Total

C$218,899

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.62%

Cap Rate

11.23%

Profit (Cummulative)

C$35,849

C$140,000

C$8,899

C$10,500

C$0

Total Gain

C$48,814