BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 215 Fort York Blvd, Toronto, ON, M5V 4A2

1 bed • 1 bath • 2 guests • CA$380,000

BNB

Calc

Annual Revenue

C$97,549

Profit (Cash Flow)

C$39,623

Cap Rate

17.2%

Annual Revenue

C$97,549

AirDNA projects C$257/night at 66% occupancy ($61,859). Airbtics projects C$258/night at 76% occupancy ($71,630). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 90% occupancy rate, C$297 rate per night.

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

Percentiles25%50%75%90%
RevenueC$52,076C$74,900C$99,579C$124,272
Occupancy66%79%90%97%
Nightly RateC$212C$255C$297C$343

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
Cozy 1 BR Suite - Downtown Core
C$59,142
C$175
90%
121C$106✅❌❌Y / Y⭐️ 4.8 (38)
WaterPark | Amazing location, steps to everything!
C$80,640
C$234
93%
122C$83✅✅❌Y / Y⭐️ 4.8 (97)
1 BR Condo in Fort York W/ Free Parking
C$94,122
C$271
94%
123C$53❌❌❌Y / Y⭐️ 5 (40)
Toronto's Perfect View Apartment
C$48,929
C$166
79%
111C$85✅✅❌Y / Y⭐️ 4.8 (48)
One Of A Kind Downtown Sanctuary w/ CN Tower View
C$57,563
C$268
56%
111C$105✅✅❌Y / Y⭐️ 5 (125)
Stylish Condo in Downtown TO
C$80,029
C$264
81%
112C$106✅✅✅Y / Y⭐️ 5 (30)
Luxury Condo with Parking. CN Tower + Lake View
C$71,574
C$285
68%
113C$95✅✅❌Y / Y⭐️ 4.9 (104)
Modern Downtown Condo Free Parking/ Walk to Lake
C$49,215
C$305
43%
111C$126✅✅✅Y / Y⭐️ 5 (126)
Downtown Condo Delight: Lakeview+Free Parking+Pool
C$60,036
C$277
58%
111C$79✅✅✅Y / Y⭐️ 4.9 (47)
Lakeside Downtown Oasis accommodating 4 ppl
C$53,304
C$241
57%
111C$90✅✅❌Y / Y⭐️ 4.8 (124)
Luxurious 1-Bdr amazing Views, Pool , Free Parking
C$42,201
C$270
42%
112C$79✅✅❌Y / Y⭐️ 4.8 (74)
Cozy DT Condo for Two
C$63,471
C$227
76%
112C$53✅✅✅Y / Y⭐️ 4.8 (48)
Lakeside Condo Studio In Downtown Toronto
C$41,045
C$198
55%
111C$69✅✅❌Y / Y⭐️ 4.9 (410)
Modern 1 Bedroom Downtown Condo w free parking
C$53,370
C$189
76%
112C$95❌❌❌Y / Y⭐️ 4.8 (208)
CN Tower View w/Free Parking, Pool+Gym in the Core
C$24,681
C$211
32%
111C$0✅✅❌Y / Y⭐️ 5 (50)
Downtown Toronto Skyline - Spacious 1BR w/Parking
C$75,872
C$258
79%
114C$126❌❌❌Y / Y⭐️ 4.8 (148)
Beautiful Lake View Studio Condo + 1 free Parking
C$76,712
C$294
70%
113C$75✅✅✅Y / Y⭐️ 5 (63)
Condo - Amazing Lake & City View
C$77,510
C$215
97%
112C$75❌❌❌Y / Y⭐️ 4.9 (34)
Stylish Downtown Condo with Free Parking
C$58,717
C$343
46%
112C$95✅✅❌Y / Y⭐️ 5 (178)
Downtown 1 BDRM + Den with lake & CN tower views!
C$93,874
C$295
86%
112C$85✅✅✅Y / Y⭐️ 5 (30)
Luxury Lakeview Condo
C$68,165
C$302
61%
112C$75✅✅❌Y / Y⭐️ 4.9 (38)
Space with lake view
C$77,496
C$215
97%
112C$106✅✅✅Y / Y⭐️ 5 (53)
Waterpark's Wonderful Waterfront
C$43,624
C$135
83%
1131C$212❌❌❌Y / Y⭐️ 4.8 (21)
Banana Jungle Condo with Stunning Views
C$72,447
C$257
74%
1130C$106✅✅❌Y / Y⭐️ 5 (25)
One Bedroom condo-swimming pool
C$58,504
C$320
50%
111C$0✅✅❌Y / Y⭐️ 4.7 (29)
Spacious 1BR - Downtown - Pool - Gym - Parking
C$98,116
C$315
83%
121C$138✅✅❌Y / Y⭐️ 4.5 (12)
Modern Lakeview 1 Bedroom Condo - Downtown Toronto
C$134,606
C$410
88%
112C$106✅✅✅Y / Y⭐️ 5 (47)
Stylish & Comfy Gem ~ Scenic Lake Views ~ Parking!
C$70,183
C$189
100%
112C$63✅✅✅Y / Y⭐️ 4.5 (17)
Stylish Condo Downtown + 1 Free Parking
C$136,844
C$404
90%
111C$69✅✅❌Y / Y⭐️ 4.8 (96)
Lakeview 1BR + Home Office Den & Free Parking
C$70,633
C$247
76%
112C$128✅✅❌Y / Y⭐️ 5 (22)
Spacious condo with desk, gym and pool
C$70,126
C$219
87%
113C$106✅✅❌Y / Y⭐️ 5 (33)
Lakeshore Condo + 1 Free Parking
C$141,099
C$404
93%
1128C$69✅✅❌Y / Y⭐️ 4.8 (81)
Spacious Condo in Fort York + *Free Parking*
C$99,932
C$307
89%
122C$0❌❌✅Y / Y⭐️ 5 (35)
Stylish 1 Bdrm + Den in Downtown! Parking Included
C$128,462
C$347
100%
111C$274✅✅❌Y / Y⭐️ 5 (80)
Lakeview condo w parking.
C$52,184
C$185
70%
113C$234✅❌❌Y / Y⭐️ 4.8 (27)
Modern Condo in DT Toronto with Lakeview + Parking
C$66,204
C$214
80%
111C$95✅✅❌Y / Y⭐️ 4.8 (219)
Stunning 2Beds 1BR by Waterfront- *Free Parking
C$84,526
C$229
99%
112C$126✅✅❌Y / Y⭐️ 4.9 (48)
Free Parking | WFH Space | Billy Bishop Airport
C$65,640
C$199
90%
111C$0✅✅❌Y / Y⭐️ 4.9 (25)
Artsy and Comfy Home with a View
C$65,779
C$205
85%
113C$79✅✅❌Y / Y⭐️ 5 (107)
Cozy 1 Bedroom Apartment in Downtown Toronto
C$69,042
C$254
72%
111C$63✅✅✅Y / Y⭐️ 0 (1)

Return Metrics

42.38% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$39,622CA$79,245CA$118,867CA$158,490CA$198,112CA$396,225CA$1,188,677
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$304,000CA$304,000CA$304,000CA$304,000CA$304,000CA$304,000CA$304,000
Down PaymentCA$76,000CA$76,000CA$76,000CA$76,000CA$76,000CA$76,000CA$76,000
Property AppreciationCA$11,400CA$23,142CA$35,236CA$47,693CA$60,524CA$130,688CA$542,359
Total ReturnCA$431,022CA$482,387CA$534,104CA$586,183CA$638,637CA$906,914CA$2,111,037

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

42.38%

Cap Rate

17.17%

Return on Investment

58.56%

property-location

215 Fort York Blvd Toronto, Ontario, M5V 4A2

1 bed • 1 bath • 2 guests

Toronto

Zoning


Laws

225

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


🏊‍♂️ 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$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%

Profit (Cummulative)

C$39,623

C$304,000

C$6,093

C$11,400

C$0

Total Gain

C$54,756

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service