BNBCalc Short Term Rental Investment Analysis 14 York St, Toronto, ON, M5J 0B1

1 bed • 1 bath • 4 guests • CA$600

BNB

Calc

Annual Revenue

C$69,731

Profit (Cash Flow)

C$59,670

Cap Rate

9951.7%

Annual Revenue

C$69,731

AirDNA projects C$275/night at 69% occupancy ($69,286). Airbtics projects C$273/night at 67% occupancy ($66,927). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, C$285 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$44,647	C$73,419	C$95,350	C$109,679
Occupancy	54%	71%	84%	90%
Nightly Rate	C$221	C$276	C$304	C$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
High Floor \| CN Tower, ScotiaArena, Rogers, MTCC	C$60,363	C$385	41%	1	1	1	C$122	✅	✅	❌	Y / Y	⭐️ 5 (149)
Urban Oasis: Stunning CN Tower & Lake Views	C$60,330	C$334	48%	1	1	1	C$74	❌	❌	❌	Y / Y	⭐️ 5 (44)
Beautiful cozy condo with amazing view of Toronto	C$47,024	C$239	53%	1	1	1	C$106	❌	❌	✅	Y / Y	⭐️ 5 (65)
Downtown Toronto Oasis	C$67,732	C$245	73%	1	1	1	C$100	❌	❌	❌	Y / Y	⭐️ 5 (21)
Bright Lakeview 1BR+Sofabed - Scotiabank/Jays/MTCC	C$56,889	C$282	54%	1	1	1	C$103	❌	❌	❌	Y / Y	⭐️ 5 (78)
In heart of Toronto with view of lake, CN tower	C$73,046	C$209	94%	1	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 5 (98)
Square 45 (CN Tower View-45th Floor-Maple Leaf Sq)	C$84,453	C$304	74%	1	1	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (101)
Magnificient View! next CN Tower/Rogers/Union/MTCC	C$81,333	C$285	77%	1	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 5 (176)
1BR in Heart of Toronto	C$60,372	C$298	54%	1	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (37)
Luxurious Condo in DT Toronto	C$56,335	C$179	84%	1	1	3	C$106	❌	❌	❌	Y / Y	⭐️ 5 (63)
Upscale Condo in the Clouds at CN Tower	C$77,867	C$292	70%	1	1	1	C$84	❌	❌	❌	Y / Y	⭐️ 5 (555)
Downtown Toronto, 1 Bed room +Den Condo-Lake View	C$77,083	C$309	67%	1	1	3	C$126	❌	❌	❌	Y / Y	⭐️ 5 (153)
Condo in Downtown Toronto	C$52,675	C$239	59%	1	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (38)
Brand New Black Gold Theme Condo Downtown Toronto	C$98,374	C$314	85%	1	1	3	C$106	❌	❌	❌	Y / Y	⭐️ 5 (38)
Skyline Serenity: CN Tower Downtown Haven	C$70,458	C$212	86%	1	1	1	C$263	❌	❌	✅	Y / Y	⭐️ 5 (26)
Luxury Modern Scotiabank arena	C$105,532	C$358	79%	1	1	1	C$132	❌	❌	❌	Y / Y	⭐️ 5 (97)
Downtown 1 bedroom condo with lake view	C$57,813	C$252	62%	1	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 4.9 (158)
Sky Blue 1 Bedroom condo Toronto	C$55,081	C$269	55%	1	1	2	C$116	❌	❌	❌	Y / Y	⭐️ 5 (108)
Luxury Condo next to CN Tower, Scotia Arena w/ PKG	C$79,340	C$325	65%	1	1	1	C$90	❌	❌	✅	Y / Y	⭐️ 5 (69)
Beautiful 1-Bedroom Condo in Downtown Toronto	C$103,327	C$304	93%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Live like a Torontoer on Sun Splashed Skyline	C$35,617	C$308	30%	1	1	1	C$73	❌	❌	❌	Y / Y	⭐️ 5 (20)
Sleek Urban Sanctuary in the Core of Toronto	C$31,097	C$286	28%	1	1	1	C$73	❌	❌	❌	Y / Y	⭐️ 5 (32)
Tranquility within City Centre	C$41,670	C$271	40%	1	1	1	C$73	❌	❌	❌	Y / Y	⭐️ 5 (36)
Luxury Condo \| Steps to Everything \| Balcony View	C$75,809	C$306	66%	1	1	1	C$127	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
Bright and Spacious Luxury Condo-	C$47,605	C$142	87%	1	1	1	C$137	❌	❌	❌	Y / Y	⭐️ 4.5 (357)
Look Out to Lake From Lovely Suite in DT Toronto	C$62,603	C$192	87%	1	1	30	C$79	❌	❌	❌	Y / Y	⭐️ 4.5 (102)
NEW 1BR Condo, Downtown Toronto	C$83,769	C$252	87%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Spectacular 1BR in Heart of T.O	C$68,963	C$208	90%	1	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.5 (91)
Condo in Heart of Downtown	C$29,882	C$116	68%	1	1	1	C$84	❌	❌	❌	Y / Y	⭐️ 5 (42)
Amazing Condo by CN TOWER - Free Parking	C$77,192	C$208	98%	1	1	1	C$63	❌	❌	❌	Y / Y	⭐️ 4.7 (128)
Cozy & Romantic Waterfront Condo	C$80,136	C$223	94%	1	1	1	C$143	❌	❌	❌	Y / Y	⭐️ 5 (45)
Lovely 1 BR Suite in the Heart of Downtown Toronto	C$67,286	C$228	77%	1	1	28	C$185	❌	❌	❌	Y / Y	⭐️ 5 (51)
Downtown Toronto Luxury Condo.	C$82,248	C$288	76%	1	1	28	C$106	❌	❌	❌	Y / Y	⭐️ 5 (51)
CN Tower & Lake View Apartment	C$92,529	C$321	78%	1	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 5 (53)
Perfect Downtown Stay: Steps from CN Tower & Arena	C$50,615	C$158	84%	1	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (36)
Breathtaking View with Free Parking	C$84,993	C$298	76%	1	1	3	C$159	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Sunrise Sereneity Lakefront w/ CN Tower view	C$30,280	C$295	26%	1	1	1	C$73	❌	❌	❌	Y / Y	⭐️ 5 (28)
Bright & Stylish 1 BD with CN Tower View	C$18,917	C$200	23%	1	1	28	C$159	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Amazing location overlooking Scotiabank Arena	C$175,670	C$809	59%	1	1	28	C$106	✅	❌	✅	Y / Y	⭐️ 4.7 (6)
Condo in Downtown Toronto	C$61,406	C$236	68%	1	1	31	C$95	❌	❌	❌	Y / Y	⭐️ 5 (25)

Return Metrics

958.77% 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$59,669	CA$119,339	CA$179,009	CA$238,679	CA$298,349	CA$596,698	CA$1,790,096
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$480	CA$480	CA$480	CA$480	CA$480	CA$480	CA$480
Down Payment	CA$120	CA$120	CA$120	CA$120	CA$120	CA$120	CA$120
Property Appreciation	CA$18	CA$36	CA$55	CA$75	CA$95	CA$206	CA$856
Total Return	CA$60,287	CA$119,976	CA$179,665	CA$239,354	CA$299,044	CA$597,505	CA$1,791,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

958.77%

Cap Rate

9,951.72%

Return on Investment

959.15%

14 York St Toronto, Ontario, M5J 0B1

1 bed • 1 bath • 4 guests

Purchase Price

Toronto

Zoning

Laws

91614

Airbnb Investor Score

CA$59,669

Annual Profit

9951.7%

Cap Rate

958.8%

Cash on Cash

C$69,731

Annual Revenue

BNBCalc predicts this property will get $273 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

CA$68,092

Avg annual revenue

67%

Avg occupancy rate

CA$274

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$20k

C$70k

C$120k

C$175k

CA$59,670

Profit

Revenue

C$69,731

Operating Expenses

C$10,020

Operating Income

C$59,710

Mortgage & Taxes

C$40

Profit (Cash Flow)

C$59,670

CA$6,224

Cash Investment

Down Payment

C$120

Renos & Furnishing

C$6,086

Closing Costs

C$18

Total

C$6,224

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

958.77%

Cap Rate

9,951.72%

Return on Investment

959.15%