BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 171 Huron St, Guelph, ON, N1E 5L9

2 bed • 1 bath • 4 guests • CA$0

BNB

Calc

Annual Revenue

C$37,325

Profit (Cash Flow)

-C$13,590

Cash on Cash Return

-148.8%

Annual Revenue

C$37,325

AirDNA projects C$138/night at 63% occupancy ($31,776). Airbtics projects C$160/night at 64% occupancy ($37,324). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, C$160 rate per night.

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

Percentiles25%50%75%90%
RevenueC$24,367C$38,168C$52,803C$63,428
Occupancy49%68%80%83%
Nightly RateC$132C$150C$175C$203

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
Riverside Retreat

No image available

C$47,712
C$170
75%
212C$53❌❌✅Y / Y⭐️ 5 (81)
New 2 bedroom legal basement apartment

No image available

C$32,284
C$141
57%
211C$106❌❌✅Y / Y⭐️ 5 (53)
The Raymond @ Historic Lornewood Mansion

No image available

C$39,862
C$127
82%
212C$144❌❌❌Y / Y⭐️ 5 (364)
Beautiful, Modern, 2-bedroom Apt-Separate Entrance

No image available

C$44,468
C$148
82%
212C$0❌❌❌N / Y⭐️ 5 (126)
Charming Central Suite

No image available

C$32,896
C$127
68%
211C$53❌❌❌Y / Y⭐️ 5 (49)
The executive apartment

No image available

C$50,123
C$196
70%
225C$0❌❌❌Y / Y⭐️ 5 (21)
Gorgeous luxurious apartment in downtown mansion.

No image available

C$42,751
C$167
70%
2130C$0❌❌❌Y / Y⭐️ 5 (94)
The Sunset Loft

No image available

C$58,967
C$201
80%
212C$0❌❌✅Y / Y⭐️ 5 (73)
Comfortable 2 Bedroom self- check in w/kitchen

No image available

C$29,419
C$134
60%
211C$1❌❌❌Y / Y⭐️ 5 (267)
Beautiful 2-bedroom Guest Home in Guelph

No image available

C$37,014
C$124
80%
211C$79❌❌❌Y / Y⭐️ 5 (108)
2 BR unit w/ views of spectacular sunrises

No image available

C$31,729
C$104
79%
212C$148❌❌✅Y / Y⭐️ 4.5 (63)
2 Bedroom Luxury Apartment

No image available

C$33,849
C$158
57%
211C$43❌❌❌Y / Y⭐️ 4.5 (21)
Friends and Family Getaway

No image available

C$53,765
C$160
92%
215C$0❌❌❌Y / Y⭐️ 5 (49)
Spacious apartment, near hospital, train/bus depot

No image available

C$29,062
C$173
46%
214C$0❌❌❌Y / Y⭐️ 5 (46)
Beautiful 2 Bedroom detached

No image available

C$20,207
C$145
38%
212C$0❌❌❌N / Y⭐️ 4.5 (5)
2 bedroom basement with private side entrance

No image available

C$30,890
C$183
45%
211C$63❌❌❌Y / Y⭐️ 4.5 (7)
Quiet Getaway in Old University Area

No image available

C$26,891
C$89
81%
213C$73❌❌❌Y / Y⭐️ 5 (143)
Beautiful West End Two Bedroom Basement Apartment

No image available

C$41,927
C$134
82%
211C$83❌❌❌Y / Y⭐️ 5 (106)
Stylish & Modern Townhouse

No image available

C$55,253
C$227
64%
223C$106❌❌❌Y / Y⭐️ 5 (12)
Entire separate basement apartment

No image available

C$40,999
C$152
71%
211C$37❌❌✅Y / N⭐️ 4.5 (44)
Guelph 2 bdrm house w parking

No image available

C$48,951
C$160
83%
212C$42❌❌✅Y / Y⭐️ 5 (29)
Sweet Basement Suite - 2BR+1Bath&Light Breakfast

No image available

C$22,239
C$138
44%
211C$0❌❌❌N / Y⭐️ 5 (13)
The Peaceful Hidden Gem -2 bedroom - Sleeps 6

No image available

C$52,005
C$186
74%
212C$96❌❌❌Y / Y⭐️ 5 (53)
Huge Loft Patio Gym BBQ Games & Music rms Free pkg

No image available

C$61,797
C$174
97%
2228C$104✅❌✅Y / Y⭐️ 0 (2)
Private,Modern South End 2 Bedroom Basement Suite.

No image available

C$43,345
C$129
87%
2130C$83❌❌❌Y / Y⭐️ 5 (95)
The Downtown Cabin

No image available

C$60,889
C$370
45%
212C$0❌❌✅Y / Y⭐️ 5 (16)
Haven in the 'hood

No image available

C$43,781
C$181
66%
212C$0❌❌❌Y / Y⭐️ 5 (9)
Modern & Spacious|Luxe stay near top attractions

No image available

C$51,911
C$167
85%
21.52C$0❌❌❌Y / Y⭐️ 5 (9)
Step to U Of G & Shopping Mall

No image available

C$34,904
C$122
78%
217C$0❌❌❌Y / Y⭐️ 4.5 (11)
Charming 2 bedroom Downtown

No image available

C$31,217
C$111
77%
212C$0❌❌❌N / Y⭐️ 4 (4)
Downtown Century Home with Fireplace & Home Office

No image available

C$28,812
C$138
57%
212C$53❌❌❌N / Y⭐️ 4.9 (32)
Legal 2BD APT - 30% Off For Last Minute Booking

No image available

C$46,183
C$186
68%
211C$0❌❌❌Y / Y⭐️ 5 (11)
Warm, renovated 2 bedroom house

No image available

C$25,132
C$222
31%
2229C$160❌❌✅Y / Y⭐️ 5 (1)
Charming 3-Bedroom Guest House in Guelph

No image available

C$59,993
C$309
53%
221C$0❌❌❌Y / Y⭐️ 0 (2)
Awesome 2BR Suite ~ Parking ~ AC ~ Near Uni Guelph

No image available

C$16,980
C$108
43%
211C$0❌❌❌Y / Y⭐️ 4.6 (5)
Elegant Guest Suite in the South End of Guelph

No image available

C$28,118
C$157
49%
212C$0❌❌❌Y / Y⭐️ 5 (24)
Bungalow in the Ward

No image available

C$26,325
C$137
50%
213C$104❌❌❌Y / N⭐️ 5 (1)
Heart of Downtown Guelph Cozy Apartment

No image available

C$24,482
C$134
50%
2128C$36❌❌❌N / N⭐️ 4.5 (57)
Comfort Quarters in Guelph

No image available

C$12,971
C$111
32%
211C$0❌❌❌Y / Y⭐️ 5 (8)

Return Metrics

-148.77% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$13,589-CA$27,179-CA$40,768-CA$54,358-CA$67,947-CA$135,895-CA$407,686
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 Return-CA$13,589-CA$27,179-CA$40,768-CA$54,358-CA$67,947-CA$135,895-CA$407,686

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-148.77%

Payback Period Days

0

Return on Investment

-148.77%

property-location

171 Huron St Guelph, Ontario, N1E 5L9

2 bed • 1 bath • 4 guests

C$37,325

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$138/night at 63% occupancy.Projected nightly rate is C$160/night at 64% occupancy.

Top 56% of comparables

Top 41% 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$37,834

Avg annual revenue

64%

Avg occupancy rate

CA$160

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$10k

C$30k

C$45k

C$65k

Sign up to see the data on 40 all comparables

-CA$13,590

Profit

Revenue

C$37,325

Operating Expenses

C$22,114

Operating Income

C$15,210

Net Effective Rent

C$28,800

Profit (Cash Flow)

-C$13,590

CA$9,134

Cash Investment

Renos & Furnishing

C$8,991

Setup Costs

C$144

Total

C$9,134

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-148.77%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service