BNBCalc Short Term Rental Investment Analysis 12 York St, Toronto, ON M5J 0A9, Канада

3 bed • 1.5 bath • 4 guests • $233,333

BNB

Calc

Annual Revenue

$68,903

Profit (Cash Flow)

$30,029

Cap Rate

19.7%

Annual Revenue

$68,903

AirDNA projects $385/night at 62% occupancy ($87,183).

BNB Calc projects a 49% occupancy rate, $385 rate per night.

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

Return Metrics

48.4% 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)	$30,029	$60,058	$90,087	$120,117	$150,146	$300,292	$900,878
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,292	$4,725	$7,309	$10,052	$12,965	$30,453	$186,666
Down Payment	$46,666	$46,666	$46,666	$46,666	$46,666	$46,666	$46,666
Property Appreciation	$13,533	$27,851	$43,000	$59,027	$75,984	$176,713	$1,032,994
Total Return	$92,521	$139,302	$187,064	$235,864	$285,762	$554,125	$2,167,206

Property Appreciation:

5.8%

Revenue Appreciation:

Cash on Cash Return

48.4%

Cap Rate

19.72%

Return on Investment

73.9%

12 York St Toronto, Ontario, M5J 0A9

3 bed • 1.5 bath • 4 guests

Purchase Price

Toronto

Zoning

Laws

$68,903

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,029

Profit

Revenue

$68,903

Operating Expenses

$22,877

Operating Income

$46,026

Mortgage & Taxes

$15,997

Profit (Cash Flow)

$30,029

$62,042

Cash Investment

Down Payment

$46,667

Renos & Furnishing

$8,375

Closing Costs

$7,000

Total

$62,042

Investment Value Over Time

Property Appreciation

5.8%

Revenue Appreciation

Cash on Cash Return

48.4%

Cap Rate

19.72%

Return on Investment

73.9%