BNBCalc Short Term Rental Investment Analysis 1084 Hansler Rd, Welland, ON, L3C 7M5

3 bed • 2.5 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$33,420

Profit (Cash Flow)

$10,445

Cap Rate

3.1%

Annual Revenue

$33,420

AirDNA projects $140/night at 50% occupancy ($25,567). Airbtics projects $183/night at 50% occupancy ($33,419). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,082	$32,444	$51,520	$97,128
Occupancy	33%	51%	63%	81%
Nightly Rate	$114	$170	$218	$321

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 2 Story 3BR House	$57,836	$169	91%	3	2	2	$44	❌	❌	❌	Y / Y	⭐️ 5 (4)
New 3 Beds and 3 Baths with free Park-Niagara	$24,796	$96	68%	3	3	3	$111	❌	❌	❌	Y / Y	⭐️ 5 (31)
Lovely home in Niagara Peninsula	$23,574	$339	19%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stylish 3 Bedroom Home! 15 Mins to Niagara Falls	$61,640	$202	80%	3	3	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (59)
My Own Home Welland	$33,972	$182	51%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
3 br 1 b home in welland near Niagara Falls!	$9,799	$102	23%	3	1	1	$44	❌	❌	✅	Y / Y	⭐️ 5 (6)
Modern Farmhouse along Canal-Newly renovated	$24,033	$103	62%	3	1.5	1	$37	❌	❌	❌	Y / Y	⭐️ 5 (81)
Beautiful Complete house in Welland!	$34,600	$93	98%	3	3	5	$37	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cosy 3 BR home close to Niagara Falls	$32,020	$128	66%	3	3	3	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Orchardview Oasis-4min walk to the Meridian Centre	$31,229	$160	51%	3	1	1	$103	❌	❌	❌	Y / Y	⭐️ 5 (19)
Stunning Riverside Retreat Escape to Niagara	$23,337	$76	77%	3	1	2	$67	❌	❌	❌	Y / Y	⭐️ 5 (142)
3bd 3bth NEW home 20 mins from Niagara Falls	$39,644	$266	39%	3	2	1	$148	❌	❌	❌	Y / Y	⭐️ 5 (18)
New Cozy 3BR w/ Office 15 Mins to Niagara Falls	$35,376	$116	77%	3	2.5	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (82)
Waterview Estates	$32,672	$253	35%	3	3.5	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (31)
3 Cozy Queen Beds; 20 minutes from Niagara Falls	$22,531	$162	38%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (139)
Perfect Oasis By The Pond Near Niagara 3 Beds	$42,438	$207	54%	3	2.5	2	$73	❌	❌	❌	Y / Y	⭐️ 5 (28)
Thorold Cosy House Living	$72,665	$199	99%	3	2.5	3	$74	❌	❌	✅	Y / Y	⭐️ 5 (3)
Welland Retreat. Cozy home with a very large yard	$26,201	$126	56%	3	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (65)
Countryside large cozy bedrooms near Niagara Falls	$16,652	$130	35%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Mario's place !	$34,124	$214	41%	3	2.5	2	$147	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious House	$32,208	$400	22%	3	3.5	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
New Luxury Entire Home Niagara!	$9,839	$128	21%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Cheerful 3 bedroom home with free onsite parking	$8,820	$111	21%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
New 3BR 2.5BA Townhouse, Minutes to Niagara Falls	$32,117	$132	60%	3	2.5	1	$147	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Get whole new house to your self.	$18,571	$86	59%	3	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Niagara Retreat - Modern 3B/2.5B Near Clifton Hill	$34,423	$171	55%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (13)
New Modern Townhouse in Welland	$19,422	$239	21%	3	3	1	$37	❌	❌	❌	Y / Y	⭐️ 0 (0)
Log Cabin in the City - Sleeps 5	$51,162	$139	100%	3	1	3	$96	❌	❌	✅	Y / Y	⭐️ 5 (38)
Entire House \| cozy\| 3bed\|3bath \| near falls	$17,529	$75	60%	3	2.5	2	$88	❌	❌	✅	Y / Y	⭐️ 5 (8)
Luxurious Living, a perfect getaway for relaxation	$38,858	$214	48%	3	2.5	2	$314	❌	❌	❌	Y / Y	⭐️ 5 (15)
Private Zen Oasis	$79,890	$321	68%	3	3.5	2	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (7)
New 3 Beds & 3 Bath with +Office	$17,216	$98	48%	3	2.5	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Home Stay	$57,318	$270	58%	3	1	365	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Spacious & Chic 3BR in Welland	$13,525	$66	56%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy 3 Bdr Home 25 min to Falls	$10,308	$176	16%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Niagara Executive Luxury SuiteStay Hideaway	$46,246	$468	27%	3	1	1	$73	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
NEW Luxury 3BR \| 15min to Falls & Wine Country	$27,861	$173	44%	3	2.5	14	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Brand New House in Niagara Falls	$35,358	$230	42%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (4)
Brand New House in Niagara Falls	$17,124	$180	26%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Heated Indoor Pool with Entire House in Niagara	$28,678	$322	23%	3	3	2	$133	✅	❌	❌	Y / N	⭐️ 4.7 (35)

Return Metrics

8.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,445	$20,890	$31,335	$41,780	$52,226	$104,452	$313,357
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$525,445	$551,340	$577,699	$604,535	$631,863	$776,410	$1,526,988

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.44%

Cap Rate

3.07%

Return on Investment

24.55%

1084 Hansler Rd Welland, Ontario, L3C 7M5

3 bed • 2.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

-$18,333

Annual Profit

3.1%

Cap Rate

8.4%

Cash on Cash

$33,420

Annual Revenue

BNBCalc predicts this property will get $183 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$31,890

Avg annual revenue

50%

Avg occupancy rate

$183

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

$10k

$30k

$55k

$80k

$10,445

Profit

Revenue

$33,420

Operating Expenses

$18,025

Operating Income

$15,395

Mortgage & Taxes

$4,950

Profit (Cash Flow)

$10,445

$123,625

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,625

Closing Costs

$15,000

Total

$123,625

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.44%

Cap Rate

3.07%

Return on Investment

24.55%