BNBCalc Short Term Rental Investment Analysis 1551 Old Barrys Bay Rd, Barry's Bay, ON, K0J 1B0

5 bed • 2 bath • 12 guests • $300,000

BNB

Calc

Annual Revenue

$79,565

Profit (Cash Flow)

$52,571

Cap Rate

18.5%

Annual Revenue

$79,565

Airbtics projects $389/night at 56% occupancy ($79,564). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $389 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,857	$78,444	$97,150	$180,297
Occupancy	37%	58%	64%	95%
Nightly Rate	$315	$356	$399	$499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakefront White Pine Cottage - Barry's Bay, ON	$40,626	$300	37%	5	3	2	$0	❌	❌	✅	N / Y	⭐️ 5 (33)
HOT TUB w/ Volleyball, Screen porch, Games Rm	$70,093	$385	47%	5	3	2	$221	❌	✅	✅	Y / Y	⭐️ 5 (37)
Mont Madawaska Luxury Mountain 5 Bedroom Chalet	$67,078	$816	21%	5	5	2	$280	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Enjoy Summer Get Away near Algonquin	$93,566	$414	59%	5	4	3	$217	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Driftwood lodge on Bark Lake	$145,862	$379	97%	5	4	3	$217	✅	✅	✅	Y / Y	⭐️ 5 (56)
Gorgeous Round Lake 4 Season Waterfront Lake House	$59,645	$370	38%	5	4	2	$221	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Serene Sunsets at Kamaniskeg Lake House	$94,543	$266	93%	5	3	3	$129	❌	❌	✅	Y / Y	⭐️ 5 (1)
Stonehouse, 5 bedroom lakefront, massive deck!	$133,611	$538	66%	5	3	2	$111	❌	❌	✅	N / Y	⭐️ 5 (23)
Twilight Fox A frame EV-Chalet Sauna and Hot Tub!	$60,158	$248	63%	5	2	2	$88	❌	✅	✅	Y / Y	⭐️ 5 (55)
Amazing Views & Incredible Amenities = Relaxation	$76,977	$347	58%	5	2	2	$147	❌	✅	✅	Y / Y	⭐️ 5 (60)
Beautiful lake front property in very private area	$41,773	$309	36%	5	2	3	$111	❌	❌	❌	Y / N	⭐️ 5 (15)
RARE PRICE DROP ~ Lakefront Property for Groups!	$57,807	$322	46%	5	4	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Timber Frame Cottage Getaway, Offgrid!	$79,889	$356	59%	5	1	2	$88	❌	❌	❌	Y / N	⭐️ 5 (8)
Stunning Waterfront Retreat	$48,877	$443	27%	5	2	3	$147	❌	❌	❌	Y / Y	⭐️ 5 (1)
Flow - A Mad River Beach Glamping Retreat	$129,564	$354	100%	5	2	2	$74	❌	❌	✅	N / N	⭐️ 0 (0)

Return Metrics

64.5% 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)	$52,571	$105,142	$157,714	$210,285	$262,856	$525,713	$1,577,140
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$361,571	$423,412	$485,532	$547,937	$610,638	$928,888	$2,305,318

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

64.5%

Cap Rate

18.51%

Return on Investment

79.16%

1551 Old Barrys Bay Rd Barry's Bay, Ontario, K0J 1B0

5 bed • 2 bath • 12 guests

Purchase Price

$79,565

Annual Revenue

BNBCalc predicts this property will get $389 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$80,004

Avg annual revenue

56%

Avg occupancy rate

$389

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

$40k

$75k

$110k

$145k

$52,571

Profit

Revenue

$79,565

Operating Expenses

$24,023

Operating Income

$55,541

Mortgage & Taxes

$2,970

Profit (Cash Flow)

$52,571

$81,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$12,500

Closing Costs

$9,000

Total

$81,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

64.5%

Cap Rate

18.51%

Return on Investment

79.16%