Airbnb Investor Score
CA$39,622
Annual Profit
17.2%
Cap Rate
42.4%
Cash on Cash
C$97,549
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$257/night at 66% occupancy.Projected nightly rate is C$258/night at 76% 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$73,390
Avg annual revenue
76%
Avg occupancy rate
CA$258
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$25k
C$60k
C$100k
C$140k
Sign up to see the data on 40 all comparables
CA$39,623
Profit
Revenue
C$97,549
Operating Expenses
C$32,293
Operating Income
C$65,256
Mortgage & Taxes
C$25,634
Profit (Cash Flow)
C$39,623
CA$93,493
Cash Investment
Down Payment
C$76,000
Renos & Furnishing
C$6,093
Closing Costs
C$11,400
Total
C$93,493
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.38%
Cap Rate
17.17%