Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 126 York Dr., Peterborough, ON, K9K 0H6

5 bed • 4.5 bath • 10 guests • CA$1,300,000

BNB

Calc

Annual Revenue

C$102,949

Profit (Cash Flow)

-C$17,093

Cap Rate

5.4%

Annual Revenue

C$102,949

AirDNA projects C$448/night at 49% occupancy ($80,138). Airbtics projects C$613/night at 46% occupancy ($102,948). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 46% occupancy rate, C$613 rate per night.

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

Percentiles25%50%75%90%
RevenueC$52,004C$101,890C$147,055C$239,995
Occupancy33%46%54%72%
Nightly RateC$424C$596C$735C$898

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$68,543
C$396
46%
522C$204❌✅✅Y / Y⭐️ 5 (88)
C$133,904
C$642
57%
531C$0❌❌❌Y / Y⭐️ 5 (7)
C$147,239
C$828
48%
53.52C$306❌✅❌Y / Y⭐️ 5 (140)
C$51,070
C$426
31%
522C$255❌❌✅Y / Y⭐️ 0 (0)
C$200,268
C$1,091
50%
53.53C$281✅✅❌Y / Y⭐️ 5 (60)
C$60,079
C$345
46%
532C$200❌❌❌Y / Y⭐️ 4.5 (35)
C$200,557
C$1,207
45%
52.52C$306❌✅❌Y / Y⭐️ 5 (47)
C$122,780
C$650
51%
532C$184❌✅✅Y / Y⭐️ 5 (71)
C$265,817
C$871
82%
532C$358✅✅✅Y / Y⭐️ 5 (40)
C$121,706
C$625
49%
522C$302✅❌❌Y / Y⭐️ 5 (15)
C$146,841
C$729
54%
523C$255✅✅✅Y / Y⭐️ 4.5 (77)
C$95,099
C$718
34%
523C$204❌❌❌Y / Y⭐️ 5 (17)
C$64,291
C$216
80%
51.52C$179❌❌✅Y / Y⭐️ 5 (73)
C$61,118
C$495
31%
522C$306✅✅✅Y / Y⭐️ 5 (57)
C$118,656
C$434
72%
532C$352✅✅✅Y / Y⭐️ 5 (123)
C$204,478
C$1,286
43%
54.52C$460✅✅✅Y / Y⭐️ 5 (42)
C$87,921
C$632
38%
522C$0❌❌❌Y / Y⭐️ 4.5 (25)
C$117,842
C$690
45%
532C$205❌❌❌Y / Y⭐️ 5 (8)
C$45,235
C$209
57%
522C$154❌❌✅Y / Y⭐️ 4.5 (148)
C$86,870
C$568
41%
532C$306❌❌❌Y / Y⭐️ 4.5 (36)
C$85,490
C$489
46%
532C$358✅✅❌Y / Y⭐️ 4.7 (62)
C$118,321
C$883
36%
521C$230❌✅✅Y / Y⭐️ 5 (37)
C$177,087
C$768
63%
545C$0❌❌✅Y / Y⭐️ 0 (1)
C$88,404
C$366
66%
543C$200❌✅✅Y / Y⭐️ 4.8 (10)
C$95,953
C$530
48%
52.52C$286✅❌✅Y / Y⭐️ 5 (122)
C$63,764
C$535
32%
51.53C$179❌❌✅Y / Y⭐️ 4.5 (11)
C$138,333
C$532
71%
513C$0❌❌❌N / N⭐️ 0 (2)
C$148,618
C$754
53%
526C$154❌❌✅Y / Y⭐️ 5 (24)
C$146,418
C$532
73%
53.52C$305✅❌❌Y / Y⭐️ 5 (128)
C$67,550
C$355
52%
543C$0❌❌✅Y / N⭐️ 0 (0)
C$56,063
C$291
51%
522C$179❌❌✅N / Y⭐️ 4.5 (25)
C$145,801
C$495
77%
541C$243✅✅✅Y / Y⭐️ 4.8 (24)
C$107,872
C$800
36%
532C$103✅❌✅Y / Y⭐️ 5 (4)
C$35,546
C$313
31%
532C$0❌❌❌N / Y⭐️ 4.7 (21)

Return Metrics

-5.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$17,093-CA$34,186-CA$51,279-CA$68,372-CA$85,466-CA$170,932-CA$512,796
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$1,040,000CA$1,040,000CA$1,040,000CA$1,040,000CA$1,040,000CA$1,040,000CA$1,040,000
Down PaymentCA$260,000CA$260,000CA$260,000CA$260,000CA$260,000CA$260,000CA$260,000
Property AppreciationCA$39,000CA$79,170CA$120,545CA$163,161CA$207,056CA$447,091CA$1,855,441
Total ReturnCA$1,321,906CA$1,344,983CA$1,369,265CA$1,394,788CA$1,421,590CA$1,576,159CA$2,642,644

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.38%

Cap Rate

5.43%

Return on Investment

10.93%

property-location

126 York Dr. Peterborough, Ontario, K9K 0H6

5 bed • 4.5 bath • 10 guests

-9

Airbnb Investor Score

-CA$17,093

Annual Profit

5.4%

Cap Rate

-5.4%

Cash on Cash

C$102,949

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$448/night at 49% occupancy.Projected nightly rate is C$613/night at 46% occupancy.

Top 53% of comparables

Top 48% 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$105,564

Avg annual revenue

46%

Avg occupancy rate

CA$613

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$110k

C$185k

C$265k

Sign up to see the data on 40 all comparables

-CA$17,093

Profit

Revenue

C$102,949

Operating Expenses

C$32,348

Operating Income

C$70,601

Mortgage & Taxes

C$87,694

Profit (Cash Flow)

-C$17,093

CA$317,195

Cash Investment

Down Payment

C$260,000

Renos & Furnishing

C$18,195

Closing Costs

C$39,000

Total

C$317,195

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.38%

Cap Rate

5.43%