Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 21 Elgin St E, Arnprior, ON, K7S 1M8

4 bed • 2 bath • 1 guests • CA$0

BNB

Calc

Annual Revenue

C$69,042

Profit (Cash Flow)

C$16,025

Cash on Cash Return

106.5%

Annual Revenue

C$69,042

Airbtics projects C$371/night at 51% occupancy ($69,041). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, C$371 rate per night.

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

Percentiles25%50%75%90%
RevenueC$39,893C$59,093C$90,928C$175,422
Occupancy37%46%58%82%
Nightly RateC$291C$345C$416C$567

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$73,972
C$378
51%
42.52C$314❌✅✅Y / Y⭐️ 5 (45)
C$89,045
C$415
57%
42.52C$158❌❌❌Y / Y⭐️ 5 (27)
C$132,876
C$362
96%
422C$158✅✅✅Y / Y⭐️ 5 (45)
C$47,505
C$270
47%
412C$152❌❌✅Y / Y⭐️ 5 (30)
C$56,175
C$241
57%
422C$209❌❌❌Y / Y⭐️ 5 (96)
C$170,994
C$611
76%
42.52C$236❌✅✅Y / Y⭐️ 5 (99)
C$29,112
C$166
46%
41.52C$131❌❌❌Y / Y⭐️ 4.5 (165)
C$64,498
C$298
54%
423C$168❌❌❌Y / Y⭐️ 5 (15)
C$59,210
C$379
40%
423C$261❌❌✅Y / Y⭐️ 5 (21)
C$72,442
C$257
77%
424C$0❌❌❌Y / Y⭐️ 4.8 (6)
C$79,722
C$331
63%
432C$158❌❌❌Y / Y⭐️ 5 (74)
C$66,824
C$342
51%
41.52C$168❌❌✅Y / Y⭐️ 5 (9)
C$47,471
C$322
40%
42.52C$209❌❌❌Y / Y⭐️ 5 (19)
C$66,469
C$334
53%
422C$261❌❌✅Y / N⭐️ 4.9 (10)
C$88,083
C$473
43%
422C$310❌❌❌Y / N⭐️ 5 (9)
C$50,387
C$301
45%
422C$261✅❌✅Y / Y⭐️ 4.5 (21)
C$94,634
C$826
31%
422C$315❌✅❌Y / Y⭐️ 5 (1)
C$43,384
C$267
43%
422C$158❌❌✅Y / Y⭐️ 5 (107)
C$179,975
C$578
83%
413C$366❌✅✅Y / Y⭐️ 0 (2)
C$92,386
C$337
75%
41.52C$0❌❌❌Y / Y⭐️ 5 (28)
C$41,750
C$118
96%
405C$84❌❌✅N / Y⭐️ 5 (26)
C$69,335
C$412
46%
422C$0❌❌❌N / Y⭐️ 0 (1)
C$154,368
C$422
100%
422C$0❌❌❌Y / N⭐️ 0 (0)
C$32,091
C$158
45%
411C$55✅❌❌Y / Y⭐️ 4.8 (38)
C$48,019
C$234
56%
417C$131❌✅✅N / N⭐️ 4.8 (13)

Return Metrics

106.45% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$16,025CA$32,050CA$48,075CA$64,100CA$80,126CA$160,252CA$480,757
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$16,025CA$32,050CA$48,075CA$64,100CA$80,126CA$160,252CA$480,757

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

106.45%

Payback Period Days

343

Return on Investment

106.45%

property-location

21 Elgin St E Arnprior, Ontario, K7S 1M8

4 bed • 2 bath • 1 guests

C$69,042

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$371/night at 51% occupancy.

Top 45% of comparables

Top 42% of comparables

Seasonality

Sign up to view the full seasonality chart

32

Airbnb Comparables

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

CA$69,305

Avg annual revenue

51%

Avg occupancy rate

CA$371

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$25k

C$75k

C$125k

C$180k

Sign up to see the data on 32 all comparables

CA$16,025

Profit

Revenue

C$69,042

Operating Expenses

C$26,017

Operating Income

C$43,025

Net Effective Rent

C$27,000

Profit (Cash Flow)

C$16,025

CA$15,053

Cash Investment

Renos & Furnishing

C$14,911

Setup Costs

C$142

Total

C$15,053

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

106.45%

Payback Period Days

343