BNBCalc Short Term Rental Investment Analysis 1052 Evansville Dr, Sturgeon Falls, ON, P2B 2K4

2 bed • 2 bath • 8 guests • CA$242,000

BNB

Calc

Annual Revenue

C$60,069

Profit (Cash Flow)

C$16,495

Cap Rate

13.6%

Annual Revenue

C$60,069

AirDNA projects C$190/night at 48% occupancy ($33,385). Airbtics projects C$192/night at 51% occupancy ($35,736). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, C$232 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$15,410	C$35,593	C$60,837	C$79,748
Occupancy	33%	46%	71%	89%
Nightly Rate	C$126	C$210	C$232	C$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Marina Boutique	C$40,845	C$249	42%	2	1	1	C$99	❌	✅	❌	Y / Y	⭐️ 5 (71)
The Upper Deck	C$52,184	C$180	79%	2	1	2	C$0	❌	❌	❌	N / Y	⭐️ 5 (58)
Quiet Lake Cottage just minutes from HW17	C$32,711	C$115	77%	2	1	1	C$16	❌	❌	✅	N / Y	⭐️ 4.8 (177)
MJD PLace & Executive Suite #202	C$16,539	C$226	20%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
MJD Place Executive Suite #203	C$24,737	C$233	29%	2	0	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Bee Cosy Loft - Quiet Comfortable & Well Equipped!	C$12,480	C$111	30%	2	1	1	C$31	❌	❌	❌	N / Y	⭐️ 5 (308)
Hardwood Lodge, Island Beach Cottage	C$41,111	C$216	52%	2	0	3	C$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lakefront cottage	C$45,187	C$232	53%	2	1	2	C$41	✅	❌	❌	N / Y	⭐️ 4.5 (50)
Cheerful Cottage with Sandy Beach on Quiet Lake.	C$17,576	C$210	20%	2	1	30	C$84	❌	❌	✅	N / N	⭐️ 4.8 (21)
Cheerful 2 bedroom cottage!	C$32,376	C$210	40%	2	1	2	C$53	❌	❌	✅	N / Y	⭐️ 5 (5)
3# Chickadee	C$33,907	C$226	41%	2	1	7	C$0	❌	❌	✅	N / N	⭐️ 0 (1)
Lakeview Cottage	C$59,000	C$250	64%	2	1	2	C$41	✅	❌	✅	N / Y	⭐️ 5 (48)
11# Swan Two Bedroom	C$29,299	C$227	35%	2	1	7	C$84	❌	❌	✅	N / N	⭐️ 0 (1)
Lakefront: Pool Free Pdl Boat, Canoe, Kayak, Beach	C$40,091	C$233	47%	2	1	2	C$0	✅	❌	✅	N / N	⭐️ 4.5 (12)
Lake Cottage, Pool, Pdl Boat, Canoe, Kayak, Beach	C$57,673	C$239	66%	2	1	2	C$0	✅	❌	✅	N / N	⭐️ 5 (14)
Stay on Our Yacht "The Compliant" Great Experience	C$20,815	C$124	46%	2	1	2	C$0	✅	❌	❌	N / N	⭐️ 4.5 (25)
6# Mallard Two Bedroom	C$26,462	C$226	32%	2	1	7	C$0	❌	❌	✅	N / N	⭐️ 4.5 (3)
In Ground Pool and Lake Side Views	C$46,062	C$233	54%	2	1	2	C$0	✅	❌	✅	N / N	⭐️ 4.5 (15)
Incredible 35ft Yacht "The Compliant"	C$18,660	C$131	39%	2	1	2	C$0	✅	❌	❌	N / N	⭐️ 5 (6)
Private Lakefront Cottage	C$62,838	C$196	85%	2	1.5	3	C$68	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cottage #1 Perch West Bay Cottages	C$30,687	C$209	40%	2	1	7	C$26	❌	❌	❌	N / N	⭐️ 4.9 (13)
Cottage #5 Muskie (3 Bedroom)	C$20,897	C$260	21%	2	1	1	C$26	❌	❌	❌	N / N	⭐️ 0 (0)
Cottage #2 Bass West Bay Cottages	C$16,327	C$210	21%	2	1	2	C$26	❌	❌	✅	N / N	⭐️ 4.8 (10)
Stay on Our Yacht "Ment 2 B" Sleep on The Water!	C$38,422	C$118	89%	2	1	2	C$0	✅	❌	❌	N / N	⭐️ 4.5 (26)
Vacation on our Yacht: "Mary Joh"	C$33,791	C$104	89%	2	1	2	C$0	✅	❌	❌	N / N	⭐️ 5 (5)
Sleep on A Yacht "Ment 2 B"	C$36,576	C$112	89%	2	1	2	C$0	✅	❌	❌	N / N	⭐️ 4 (7)
An Amazing Experience Sleep on A Yacht "Mary Joh"	C$37,952	C$117	89%	2	1	2	C$0	✅	❌	❌	N / N	⭐️ 0 (2)

Return Metrics

25.41% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$16,495	CA$32,990	CA$49,485	CA$65,980	CA$82,476	CA$164,952	CA$494,856
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$2,377	CA$4,901	CA$7,581	CA$10,426	CA$13,446	CA$31,584	CA$193,600
Down Payment	CA$48,400	CA$48,400	CA$48,400	CA$48,400	CA$48,400	CA$48,400	CA$48,400
Property Appreciation	CA$7,260	CA$14,737	CA$22,439	CA$30,373	CA$38,544	CA$83,227	CA$345,397
Total Return	CA$74,532	CA$101,029	CA$127,906	CA$155,180	CA$182,867	CA$328,164	CA$1,082,254

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.41%

Cap Rate

13.56%

Return on Investment

40.26%

1052 Evansville Dr Sturgeon Falls, Ontario, P2B 2K4

2 bed • 2 bath • 8 guests

Purchase Price

147

Airbnb Investor Score

CA$16,495

Annual Profit

13.6%

Cap Rate

25.4%

Cash on Cash

C$60,069

Annual Revenue

BNBCalc predicts this property will get $192 per night with 51% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 27% of comparables

Avg Daily Rate

Top 27% of comparables

Seasonality

27 Airbnb Comparables

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

CA$34,266

Avg annual revenue

51%

Avg occupancy rate

CA$192

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$10k

C$30k

C$45k

C$65k

CA$16,495

Profit

Revenue

C$60,069

Operating Expenses

C$27,250

Operating Income

C$32,820

Mortgage & Taxes

C$16,325

Profit (Cash Flow)

C$16,495

CA$64,897

Cash Investment

Down Payment

C$48,400

Renos & Furnishing

C$9,237

Closing Costs

C$7,260

Total

C$64,897

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.41%

Cap Rate

13.56%

Return on Investment

40.26%