Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 155 Yorkville Ave, Toronto, ON, M5R 0B4

1 bed • 1 bath • 4 guests • CA$0

BNB

Calc

Annual Revenue

C$70,348

Profit (Cash Flow)

C$20,963

Cash on Cash Return

350.9%

Annual Revenue

C$70,348

AirDNA projects C$227/night at 63% occupancy ($52,140). Airbtics projects C$257/night at 75% occupancy ($70,347). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, C$257 rate per night.

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

Percentiles25%50%75%90%
RevenueC$52,485C$71,450C$97,368C$113,286
Occupancy64%76%88%91%
Nightly RateC$220C$251C$297C$334

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$67,086
C$257
70%
112C$76❌❌❌Y / Y⭐️ 5 (78)
C$91,741
C$297
83%
111C$81❌❌✅Y / Y⭐️ 0 (2)
C$89,642
C$332
72%
111C$96✅✅❌Y / Y⭐️ 5 (70)
C$75,486
C$265
76%
114C$102❌❌❌Y / Y⭐️ 5 (33)
C$130,599
C$396
89%
111C$51❌❌❌Y / Y⭐️ 4.5 (27)
C$66,575
C$268
65%
112C$202❌❌❌Y / Y⭐️ 5 (174)
C$71,039
C$247
76%
111C$130❌❌❌Y / Y⭐️ 5 (166)
C$56,782
C$276
54%
111C$102❌❌❌Y / Y⭐️ 5 (285)
C$74,941
C$288
71%
111C$0❌❌❌Y / Y⭐️ 5 (41)
C$40,937
C$210
50%
112C$162❌❌✅Y / Y⭐️ 4.5 (58)
C$62,621
C$297
56%
113C$183❌❌❌Y / Y⭐️ 5 (63)
C$75,600
C$232
89%
111C$0❌❌✅Y / Y⭐️ 5 (39)
C$63,331
C$346
50%
111C$0❌❌❌Y / Y⭐️ 5 (30)
C$97,731
C$303
86%
112C$102✅✅❌Y / Y⭐️ 5 (62)
C$78,496
C$221
97%
111C$0❌❌❌Y / Y⭐️ 5 (65)
C$52,867
C$330
42%
112C$102❌❌✅Y / Y⭐️ 5 (40)
C$43,065
C$231
51%
112C$0✅✅❌Y / Y⭐️ 5 (34)
C$75,011
C$225
89%
1128C$96✅✅✅Y / Y⭐️ 5 (19)
C$78,003
C$279
73%
111C$202❌❌❌Y / Y⭐️ 5 (76)
C$52,499
C$231
61%
112C$71❌❌❌Y / Y⭐️ 5 (23)
C$87,790
C$371
63%
111C$157✅✅❌Y / Y⭐️ 5 (50)
C$59,175
C$188
85%
1131C$121❌❌❌Y / Y⭐️ 5 (46)
C$97,147
C$305
86%
111C$81❌❌❌Y / Y⭐️ 5 (111)
C$77,101
C$228
91%
112C$66❌❌❌Y / Y⭐️ 5 (100)
C$46,032
C$180
68%
1128C$152❌❌❌Y / Y⭐️ 4.8 (24)
C$67,484
C$188
98%
1128C$0✅❌❌Y / Y⭐️ 5 (25)
C$49,351
C$213
61%
1128C$89✅❌❌Y / N⭐️ 4.5 (31)
C$61,123
C$179
90%
1128C$102❌❌❌Y / Y⭐️ 5 (133)
C$71,115
C$261
74%
112C$102❌❌❌Y / Y⭐️ 5 (43)
C$73,826
C$297
68%
112C$0❌❌❌Y / Y⭐️ 5 (20)
C$51,757
C$148
92%
1128C$152❌❌❌Y / Y⭐️ 4.5 (38)
C$95,785
C$294
87%
112C$87❌❌❌Y / Y⭐️ 4.8 (43)
C$58,776
C$176
88%
1131C$203❌❌❌Y / Y⭐️ 5 (10)
C$55,972
C$159
96%
113C$0❌❌❌Y / Y⭐️ 5 (28)
C$75,706
C$271
76%
112C$100❌❌❌Y / Y⭐️ 5 (173)
C$65,090
C$356
50%
116C$0❌❌❌Y / Y⭐️ 5 (16)
C$83,483
C$246
91%
111C$117❌❌❌Y / Y⭐️ 5 (45)
C$70,328
C$218
88%
113C$0❌❌❌Y / Y⭐️ 5 (91)
C$74,308
C$231
88%
112C$0❌❌❌Y / Y⭐️ 5 (22)
C$57,058
C$236
66%
111C$0❌❌❌Y / Y⭐️ 4.5 (12)

Return Metrics

350.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$20,963CA$41,926CA$62,889CA$83,852CA$104,815CA$209,631CA$628,893
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total ReturnCA$20,963CA$41,926CA$62,889CA$83,852CA$104,815CA$209,631CA$628,893

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

350.91%

Payback Period Days

104

Return on Investment

350.91%

property-location

155 Yorkville Ave Toronto, Ontario, M5R 0B4

1 bed • 1 bath • 4 guests

Toronto

Zoning


Laws

C$70,348

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$227/night at 63% occupancy.Projected nightly rate is C$257/night at 75% 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$70,561

Avg annual revenue

75%

Avg occupancy rate

CA$256

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$40k

C$70k

C$100k

C$130k

Sign up to see the data on 40 all comparables

CA$20,963

Profit

Revenue

C$70,348

Operating Expenses

C$25,625

Operating Income

C$44,723

Net Effective Rent

C$23,760

Profit (Cash Flow)

C$20,963

CA$5,974

Cash Investment

Renos & Furnishing

C$5,837

Setup Costs

C$137

Total

C$5,974

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

350.91%

Payback Period Days

104