Airbnb Investor Score
-CA$22,312
Annual Profit
1.2%
Cap Rate
-22.0%
Cash on Cash
C$27,960
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$125/night at 78% occupancy.Projected nightly rate is C$96/night at 57% occupancy.
Top 26% of comparables
Top 26% 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$21,261
Avg annual revenue
57%
Avg occupancy rate
CA$97
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$5k
C$25k
C$40k
C$60k
Sign up to see the data on 40 all comparables
-CA$22,313
Profit
Revenue
C$27,960
Operating Expenses
C$23,290
Operating Income
C$4,670
Mortgage & Taxes
C$26,983
Profit (Cash Flow)
-C$22,313
CA$101,519
Cash Investment
Down Payment
C$80,000
Renos & Furnishing
C$9,519
Closing Costs
C$12,000
Total
C$101,519
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-21.97%
Cap Rate
1.16%