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

2 bed • 2 bath • 1 guests • CA$600,000

BNB

Calc

Annual Revenue

C$87,776

Profit (Cash Flow)

C$16,782

Cap Rate

9.5%

Annual Revenue

C$87,776

AirDNA projects C$349/night at 68% occupancy ($86,735). Airbtics projects C$353/night at 68% occupancy ($87,776). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, C$353 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$57,052	C$82,747	C$126,656	C$159,980
Occupancy	54%	68%	83%	93%
Nightly Rate	C$282	C$324	C$408	C$461

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chic 2BR/2BA Condo with Panoramic Views + Parking	C$117,122	C$312	100%	2	2	28	C$155	❌	❌	❌	Y / Y	⭐️ 5 (153)
Luxury lakeview near Scotiabank Arena with parking	C$91,252	C$306	79%	2	1	1	C$103	❌	❌	❌	Y / Y	⭐️ 5 (69)
Luxurious Penthouse w/ Full CN Tower & Lake View	C$66,984	C$324	55%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
2BR Free Parking by CN Tower Rogers Centre	C$96,487	C$277	93%	2	2	28	C$123	❌	❌	❌	Y / Y	⭐️ 5 (108)
Toronto Downtown 2 Bdrm CN tower	C$73,244	C$412	47%	2	2	1	C$138	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
ModernLuxuryHighrise w/Parking - Maple Leaf Square	C$48,933	C$363	36%	2	1	2	C$98	❌	❌	❌	Y / Y	⭐️ 5 (201)
Elevate Your Toronto Experience, Live High!	C$67,291	C$278	65%	2	1	2	C$88	❌	❌	❌	Y / Y	⭐️ 5 (47)
Million Dollar Views, Free Parking, Gym, WiFi	C$116,918	C$353	88%	2	2	2	C$154	❌	❌	❌	Y / Y	⭐️ 5 (109)
2bed+2bath,free parking 2minutes walk to CN tower+	C$98,845	C$303	88%	2	2	1	C$134	❌	✅	✅	Y / Y	⭐️ 4.5 (88)
High Floor & Spacious Corner Unit @ Harbourfront	C$79,217	C$566	37%	2	2	1	C$144	❌	❌	✅	Y / Y	⭐️ 5 (141)
Downtown Toronto 2 BDR Condo CN Tower/Lake Views	C$103,104	C$288	97%	2	2	1	C$134	✅	✅	❌	Y / Y	⭐️ 5 (80)
Luxurious 2Bed 2Bath Connected PATH, Free Parking	C$51,576	C$240	55%	2	2	1	C$186	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Gorgeous 2 Bedroom 2 Bath in the Heart of Downtown	C$97,290	C$285	91%	2	2	1	C$94	❌	❌	✅	Y / Y	⭐️ 4 (9)
Classic 1BR+Den Apartment in Downtown. Gym, Pool	C$89,280	C$264	91%	2	1	1	C$73	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
Central & Clean 2 Bedroom Apt	C$92,278	C$488	51%	2	2	1	C$52	❌	❌	❌	Y / Y	⭐️ 5 (38)
Condo in Donwtonw Toronto	C$89,330	C$325	73%	2	1	2	C$77	❌	❌	❌	Y / Y	⭐️ 5 (45)
2 BR Luxury Condo, Parking CN Tower View	C$68,138	C$300	60%	2	1.5	2	C$123	❌	❌	❌	Y / Y	⭐️ 5 (129)
Modern Condo with Balcony Lakeview	C$78,703	C$218	97%	2	1	1	C$88	❌	❌	❌	Y / Y	⭐️ 5 (93)
Perfectly Located Luxury Condo Jurassic Park	C$80,654	C$355	61%	2	2	1	C$57	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
Luxury Condo in Heart of Toronto	C$126,017	C$441	78%	2	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Super Modern 4Beds+2bth Condo By Scotiabank Arena	C$64,639	C$447	38%	2	2	1	C$103	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
2 BDRM + Sofabed + Free Parking - Ent. Dist, MTCC	C$77,793	C$249	82%	2	1	1	C$180	❌	❌	❌	Y / Y	⭐️ 4.5 (410)
Skyline Hideaway: Toronto Gem	C$122,353	C$721	45%	2	2	1	C$123	❌	❌	❌	Y / Y	⭐️ 5 (50)
CN Tower, 2 BR+2 BA+Free Parking	C$58,649	C$352	43%	2	2	3	C$155	❌	❌	❌	Y / Y	⭐️ 5 (16)
Stylish 2BRs, 1.5 Bath Entire Condo, Free Parking!	C$127,033	C$433	79%	2	1.5	2	C$103	❌	❌	❌	Y / Y	⭐️ 5 (78)
Elegant suite w/ parking & view	C$57,713	C$338	45%	2	1	1	C$71	❌	❌	❌	Y / Y	⭐️ 5 (53)
Bright Modern Central 2Bd2Ba Lakeview + Big Screen	C$76,261	C$408	50%	2	2	2	C$123	✅	✅	❌	Y / Y	⭐️ 5 (153)
2BR+1.5 BA+ Free Parking - CN Tower, Ent.District	C$83,646	C$324	68%	2	1.5	1	C$180	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Bright 2 BDRM Suite + Free Parking, CN Tower/MTCC	C$47,595	C$194	65%	2	1	1	C$180	❌	❌	❌	Y / Y	⭐️ 5 (26)
Modern 2 BDRM + 2 BATH + Free Parking! - MTCC, CN	C$89,047	C$312	76%	2	2	1	C$180	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Toronto Suite with CN Tower/Lake Views	C$82,561	C$355	62%	2	2	28	C$102	❌	❌	❌	Y / Y	⭐️ 5 (49)
A Welcoming Modern 2BR Condo with Great City Views	C$206,027	C$739	75%	2	1.5	1	C$98	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
Luxurious 2BR with CN Tower View Free Parking	C$140,830	C$420	91%	2	1	28	C$140	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Panoramic Waterfront Skyline View + Free Parking	C$70,617	C$267	69%	2	2	1	C$180	❌	❌	❌	Y / Y	⭐️ 5 (66)
Color Burst Suite in DT with Free Parking	C$33,593	C$189	45%	2	1	1	C$71	❌	❌	❌	Y / Y	⭐️ 5 (61)
Luxury 2BR Penthouse with Awe-Inspiring Views!	C$112,333	C$458	66%	2	2	1	C$92	❌	❌	❌	Y / Y	⭐️ 5 (39)
Beautiful Modern Condo \| 2BR + 2BA \| 1000mbps Wifi	C$88,647	C$250	95%	2	2	30	C$102	❌	❌	❌	Y / Y	⭐️ 5 (180)
56th Fr DT Toronto, 2 Br/Ba, 5 Mins walk CN tower	C$65,586	C$313	57%	2	2	1	C$129	❌	✅	✅	Y / Y	⭐️ 5 (58)
The York-Downtown Luxury Condo Sleeps6+FreeParking	C$100,687	C$384	69%	2	1	1	C$123	❌	❌	❌	Y / Y	⭐️ 5 (100)
2BR/2Bath 3min walk2 Union/Rogers/CNTower/MTCC	C$98,743	C$341	79%	2	2	3	C$159	❌	❌	❌	Y / Y	⭐️ 4.8 (46)

Return Metrics

11.4% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$16,781	CA$33,563	CA$50,345	CA$67,127	CA$83,908	CA$167,817	CA$503,453
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000
Down Payment	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000
Property Appreciation	CA$18,000	CA$36,540	CA$55,636	CA$75,305	CA$95,564	CA$206,349	CA$856,357
Total Return	CA$634,781	CA$670,103	CA$705,981	CA$742,432	CA$779,473	CA$974,167	CA$1,959,810

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.4%

Cap Rate

9.54%

Return on Investment

27.65%

14 York St Toronto, Ontario, M5J 0B1

2 bed • 2 bath • 1 guests

Purchase Price

Toronto

Zoning

Laws

Airbnb Investor Score

CA$16,781

Annual Profit

9.5%

Cap Rate

11.4%

Cash on Cash

C$87,776

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$349/night at 68% occupancy.Projected nightly rate is C$353/night at 68% occupancy.

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.

CA$88,425

Avg annual revenue

68%

Avg occupancy rate

CA$354

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$35k

C$90k

C$145k

C$205k

CA$16,782

Profit

Revenue

C$87,776

Operating Expenses

C$30,521

Operating Income

C$57,256

Mortgage & Taxes

C$40,474

Profit (Cash Flow)

C$16,782

CA$147,080

Cash Investment

Down Payment

C$120,000

Renos & Furnishing

C$9,080

Closing Costs

C$18,000

Total

C$147,080

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.4%

Cap Rate

9.54%

Return on Investment

27.65%