BNBCalc Short Term Rental Investment Analysis 21 Park Lane Circle, North York, ON, Canada

1 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$21,779

Profit (Cash Flow)

-$1,478

Cap Rate

5.3%

Annual Revenue

$21,779

AirDNA projects $67/night at 80% occupancy ($19,577). Airbtics projects $89/night at 67% occupancy ($21,779). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,396	$22,118	$33,924	$41,078
Occupancy	56%	69%	80%	88%
Nightly Rate	$65	$87	$115	$126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Welcoming bed-and-breakfast studio	$24,211	$105	63%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (65)
Clean,quiet basement apt.close to dt TO,Sunnybrook	$11,946	$51	64%	1	1	28	$74	❌	❌	❌	Y / Y	⭐️ 5 (127)
938 Eglinton Basement	$13,301	$46	79%	1	1	28	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
1 bedroom apt, 2 minutes to subway, safe community	$14,757	$63	64%	1	1	29	$55	❌	❌	❌	N / Y	⭐️ 5 (5)
1 Bedroom Apartment in Midtown on Subway Line 1	$18,027	$55	88%	1	1	5	$74	❌	❌	✅	Y / Y	⭐️ 5 (27)
Furnished Basement Suite Monthly or Longer Stays	$20,380	$64	87%	1	1	28	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Midtown Luxury 1 Bedroom	$14,354	$74	53%	1	1.5	28	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Charming Midtown Ensuite	$17,715	$86	56%	1	1	28	$37	❌	❌	❌	Y / N	⭐️ 5 (3)
Brand New 1 Bedroom Condo in North York	$38,276	$126	83%	1	1	28	$111	✅	❌	❌	Y / Y	⭐️ 5 (8)
luxury private guest suite at prime location	$29,390	$138	55%	1	1	2	$110	❌	❌	✅	N / Y	⭐️ 5 (15)
Bright private apartment with parking	$22,465	$66	93%	1	1	30	$15	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spacious, A/C, Free Parking,wifi, Cable, Queen Bed	$33,588	$133	69%	1	1	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Deluxe Family Suite	$41,648	$122	91%	1	1	28	$21	❌	❌	❌	Y / Y	⭐️ 5 (4)
Entire Basement Space is YOURS	$16,369	$52	86%	1	1	28	$55	❌	❌	❌	Y / N	⭐️ 0 (1)
Serviced Deluxe Famlily Suite (L6N)	$26,266	$104	69%	1	1	28	$29	❌	❌	❌	Y / Y	⭐️ 5 (19)
938 Eglinton Ground Flr	$19,514	$64	82%	1	1	28	$74	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beautiful Modern 1 Bedroom Suite Yonge/Lawrence	$33,784	$130	71%	1	1	28	$147	❌	❌	❌	Y / Y	⭐️ 5 (42)
Home away from home your Midtown Toronto apartment	$16,653	$70	65%	1	1	28	$122	❌	❌	❌	Y / Y	⭐️ 5 (18)
Midtown 1 Bedroom	$19,413	$68	78%	1	1.5	28	$59	❌	❌	❌	Y / Y	⭐️ 4 (3)
Luxurious Leaside Condo - Midtown Toronto	$26,382	$106	68%	1	2	28	$0	❌	❌	❌	Y / Y	⭐️ 4 (3)
luxury 1bdr appartment	$35,511	$126	77%	1	1	30	$0	❌	✅	❌	Y / Y	⭐️ 0 (2)
Lovely Suite in Midtown	$21,375	$73	80%	1	1	28	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cute Compact Midtown Apartment with Big Features!	$16,651	$65	70%	1	1	28	$44	❌	❌	❌	Y / Y	⭐️ 5 (6)
A/C, Free Parking, Wifi, Cable, Queen Bed, Sizable	$15,481	$90	47%	1	1	28	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Epic Views, Sunlit Space	$24,238	$86	77%	1	1	29	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Free Parking, Queen Bed, 55' TV, AC, Luxurious	$18,360	$88	57%	1	1	28	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Deluxe Family Suite (L6N)	$39,294	$122	88%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (2)
Family Suite (L7N)	$38,868	$118	90%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (2)
Midtown Penthouse 1 Bedroom	$8,550	$73	32%	1	2	28	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Deluxe Family Apartment (self-contained, E1)	$19,404	$93	57%	1	1	28	$51	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxury Mid Town Boutique Condo	$12,706	$62	56%	1	1.5	180	$37	❌	❌	❌	Y / Y	⭐️ 5 (21)
Ultra Modern Condo w Parking	$14,897	$74	55%	1	2	28	$89	❌	❌	❌	Y / Y	⭐️ 0 (1)
Serviced Family Suite (L7N)	$23,573	$92	70%	1	1	28	$29	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Apartment Uptown Toronto Yonge&Eglinton	$33,253	$115	79%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Lovely condo w Pool & Downtown view	$21,550	$92	64%	1	1	28	$111	✅	❌	❌	Y / Y	⭐️ 5 (13)
Spacious Midtown 1 BDRM/ WIFI/Laundry/Transit	$16,908	$84	55%	1	1	30	$59	❌	❌	❌	Y / Y	⭐️ 5 (7)
Closed to Subway city center condo	$21,502	$125	47%	1	1	1	$0	❌	✅	✅	Y / N	⭐️ 4.6 (5)
Subway 1+1 Luxury Condo with Parking	$13,614	$124	30%	1	1	28	$74	✅	✅	✅	Y / Y	⭐️ 4.5 (86)
One Bedroom Apartment at Yonge & Lawrence	$20,130	$55	100%	1	1	28	$74	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-5.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,477	-$2,955	-$4,432	-$5,910	-$7,387	-$14,775	-$44,325
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$101,522	$103,134	$104,840	$106,640	$108,539	$119,616	$198,400

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.42%

Cap Rate

5.26%

Return on Investment

9.19%

21 Park Ln Cir Toronto, Ontario, M3B 1Z8

1 bed • 1 bath • 1 guests

Purchase Price

Toronto

Zoning

Laws

-10

Airbnb Investor Score

-$1,477

Annual Profit

5.3%

Cap Rate

-5.4%

Cash on Cash

$21,779

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $67/night at 80% occupancy.Projected nightly rate is $89/night at 67% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$22,055

Avg annual revenue

67%

Avg occupancy rate

$89

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

$5k

$20k

$30k

$45k

-$1,478

Profit

Revenue

$21,779

Operating Expenses

$16,511

Operating Income

$5,268

Mortgage & Taxes

$6,746

Profit (Cash Flow)

-$1,478

$27,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,250

Closing Costs

$3,000

Total

$27,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.42%

Cap Rate

5.26%

Return on Investment

9.19%