BNBCalc Short Term Rental Rental Arbitrage Analysis 104 Milroy Dr, Peterborough, ON, K9H 7T2

4 bed • 3 bath • 8 guests • CA$0

BNB

Calc

Annual Revenue

C$105,333

Profit (Cash Flow)

C$26,396

Cash on Cash Return

169.3%

Annual Revenue

C$105,333

AirDNA projects C$253/night at 34% occupancy ($31,407). Airbtics projects C$420/night at 51% occupancy ($78,161). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, C$473 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$35,925	C$69,256	C$109,931	C$181,038
Occupancy	36%	47%	61%	71%
Nightly Rate	C$263	C$388	C$473	C$665

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Home in Peterborough	C$64,771	C$293	57%	4	2	2	C$106	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Family-Friendly Luxury: Brand New 4-Bed Retreat	C$37,385	C$244	39%	4	4	1	C$180	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Luxury Victorian house with 4 bedrooms	C$91,865	C$389	62%	4	2	1	C$138	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lakefront House! 2 Large Decks + Private Yard	C$76,556	C$256	71%	4	2	2	C$259	❌	❌	❌	Y / Y	⭐️ 5 (51)
Luxury Waterfront Cottage in Peterborough	C$51,812	C$402	34%	4	2	2	C$160	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Games+BBQ+Firepit+Sleep8+Kawarthas+Downtown	C$42,617	C$193	56%	4	2	1	C$197	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Cozy Cottage at Kawartha Lakes	C$35,286	C$282	33%	4	2	2	C$211	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Beautiful waterfront vacation home with a view!	C$69,817	C$503	34%	4	2	3	C$185	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
The Blue House	C$52,015	C$260	54%	4	2	4	C$160	❌	❌	❌	Y / Y	⭐️ 5 (10)
Spacious Lower Level Walkout in the Country	C$65,191	C$266	67%	4	2	2	C$0	✅	❌	❌	Y / Y	⭐️ 5 (255)
Lakefield Lakehouse	C$53,472	C$223	61%	4	2	2	C$195	❌	❌	✅	Y / Y	⭐️ 5 (82)
Discounts @ Lakefront with watertoys in Kawartha	C$116,068	C$641	49%	4	2	3	C$160	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Renovated Lakefront Kawartha Cottage (4 SEASONS)	C$47,280	C$181	68%	4	2	2	C$85	❌	❌	❌	Y / Y	⭐️ 4.9 (187)
Pigeon Lake House	C$153,424	C$392	100%	4	2	5	C$264	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
5 Bed/Wilson Trail/Lindsay Golf/Kawartha Lakes	C$37,125	C$241	38%	4	2	1	C$191	❌	❌	✅	Y / Y	⭐️ 5 (7)
Waterfront with sunsets	C$62,913	C$394	40%	4	2	3	C$160	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Rice Lake Loft Retreat \| Stunning Waterfront Views	C$89,981	C$415	56%	4	2	2	C$270	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Lily Vale Cottage	C$45,036	C$264	35%	4	2	4	C$266	❌	❌	❌	Y / Y	⭐️ 0 (0)
Fall escape: lakeside, fireplace, hot tub,fire pit	C$118,337	C$719	45%	4	2	2	C$0	❌	✅	✅	Y / Y	⭐️ 4.9 (74)
Bobcaygeon Waterfront-No cleaning fees-2 King beds	C$50,437	C$394	35%	4	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Cabin on the Creek (4 season)	C$38,700	C$194	52%	4	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 4.9 (195)
Sunrise net on Pigeon Lake 4 season cottage	C$55,027	C$339	43%	4	2	2	C$276	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Cottage with Panoramic Lake View and Great Privacy	C$56,700	C$318	46%	4	2	2	C$191	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
20 secs walk to the lake, great lakeview w/ wifi	C$110,990	C$660	41%	4	2	2	C$371	❌	❌	❌	Y / Y	⭐️ 5 (8)
*Mediterranean inspired lakefront cottage	C$110,980	C$463	64%	4	2	2	C$239	❌	❌	❌	Y / Y	⭐️ 5 (26)
Spacious lakefront cottage+hot tub -The Cedar Loft	C$160,227	C$523	83%	4	2	2	C$244	✅	✅	✅	Y / Y	⭐️ 5 (31)
Waterfront cottage on Sturgeon lake	C$31,154	C$184	37%	4	2	2	C$318	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Renovated Century Farm House, Heated Pool, Sauna	C$155,641	C$434	94%	4	2	7	C$191	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
Our Kawartha Lakehouse waterfront cottage with AC	C$134,158	C$453	80%	4	2	2	C$211	❌	❌	✅	Y / Y	⭐️ 5 (103)
Loon Talk Cottage	C$166,531	C$971	45%	4	1	3	C$165	❌	❌	✅	Y / Y	⭐️ 5 (1)
Luxury Modern Cottage Best Sunrises with Hot Tub	C$85,917	C$365	61%	4	3	2	C$365	✅	✅	✅	Y / Y	⭐️ 4.9 (90)
Lakefield Home Sweet Home	C$49,778	C$185	71%	4	2	2	C$101	❌	❌	❌	Y / Y	⭐️ 5 (47)
Welcome to Katchewanooka Lake	C$74,888	C$365	55%	4	2	2	C$264	❌	❌	✅	Y / Y	⭐️ 5 (57)
Beautiful 4-Bedroom Cottage on Buckhorn Lake	C$76,779	C$634	33%	4	2	2	C$160	✅	✅	❌	Y / Y	⭐️ 4.7 (20)
Large upscale lakefront cottage	C$135,042	C$845	42%	4	2	6	C$132	❌	❌	✅	Y / Y	⭐️ 5 (22)
Enjoy your getaway at Cedar Hill Lakehouse	C$83,166	C$388	57%	4	3	2	C$371	❌	❌	❌	Y / Y	⭐️ 5 (26)

Return Metrics

169.29% 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)	CA$26,395	CA$52,791	CA$79,187	CA$105,583	CA$131,979	CA$263,959	CA$791,878
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	CA$26,395	CA$52,791	CA$79,187	CA$105,583	CA$131,979	CA$263,959	CA$791,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

169.29%

Payback Period Days

215

Return on Investment

169.29%

104 Milroy Dr Peterborough, Ontario, K9H 7T2

4 bed • 3 bath • 8 guests

Monthly Rent

C$105,333

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$253/night at 34% occupancy.Projected nightly rate is C$420/night at 51% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$77,702

Avg annual revenue

51%

Avg occupancy rate

CA$420

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$30k

C$75k

C$120k

C$170k

CA$26,396

Profit

Revenue

C$105,333

Operating Expenses

C$30,937

Operating Income

C$74,396

Net Effective Rent

C$48,000

Profit (Cash Flow)

C$26,396

CA$15,591

Cash Investment

Renos & Furnishing

C$15,448

Setup Costs

C$144

Total

C$15,591

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

169.29%

Payback Period Days

215