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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%