BNBCalc Short Term Rental Investment Analysis 18 Yonge St, Toronto, ON, M5E 1Z8

2 bed • 1.5 bath • 5 guests • $500,000

BNB

Calc

Annual Revenue

$66,124

Profit (Cash Flow)

$10,119

Cap Rate

8.8%

Annual Revenue

$66,124

AirDNA projects $292/night at 62% occupancy ($66,123).

BNB Calc projects a 62% occupancy rate, $292 rate per night.

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

Return Metrics

8.33% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,119	$20,238	$30,357	$40,477	$50,596	$101,192	$303,577
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$130,031	$160,815	$192,384	$224,773	$258,015	$438,407	$1,517,208

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.33%

Cap Rate

8.76%

Return on Investment

24.74%

18 Yonge St Toronto, Ontario, M5E 1Z8

2 bed • 1.5 bath • 5 guests

Purchase Price

Toronto

Zoning

Laws

Airbnb Investor Score

$10,119

Annual Profit

8.8%

Cap Rate

8.3%

Cash on Cash

$66,124

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$10,119

Profit

Revenue

$66,124

Operating Expenses

$22,276

Operating Income

$43,848

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$10,119

$121,375

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$6,375

Closing Costs

$15,000

Total

$121,375

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.33%

Cap Rate

8.76%

Return on Investment

24.74%