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}

Percentiles	25%	50%	75%	90%
Revenue	C$52,076	C$74,900	C$99,579	C$124,272
Occupancy	66%	79%	90%	97%
Nightly Rate	C$212	C$255	C$297	C$343

Seasonality (Profit by Month)

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%	1	2	1	C$106	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
WaterPark \| Amazing location, steps to everything!	C$80,640	C$234	93%	1	2	2	C$83	✅	✅	❌	Y / Y	⭐️ 4.8 (97)
1 BR Condo in Fort York W/ Free Parking	C$94,122	C$271	94%	1	2	3	C$53	❌	❌	❌	Y / Y	⭐️ 5 (40)
Toronto's Perfect View Apartment	C$48,929	C$166	79%	1	1	1	C$85	✅	✅	❌	Y / Y	⭐️ 4.8 (48)
One Of A Kind Downtown Sanctuary w/ CN Tower View	C$57,563	C$268	56%	1	1	1	C$105	✅	✅	❌	Y / Y	⭐️ 5 (125)
Stylish Condo in Downtown TO	C$80,029	C$264	81%	1	1	2	C$106	✅	✅	✅	Y / Y	⭐️ 5 (30)
Luxury Condo with Parking. CN Tower + Lake View	C$71,574	C$285	68%	1	1	3	C$95	✅	✅	❌	Y / Y	⭐️ 4.9 (104)
Modern Downtown Condo Free Parking/ Walk to Lake	C$49,215	C$305	43%	1	1	1	C$126	✅	✅	✅	Y / Y	⭐️ 5 (126)
Downtown Condo Delight: Lakeview+Free Parking+Pool	C$60,036	C$277	58%	1	1	1	C$79	✅	✅	✅	Y / Y	⭐️ 4.9 (47)
Lakeside Downtown Oasis accommodating 4 ppl	C$53,304	C$241	57%	1	1	1	C$90	✅	✅	❌	Y / Y	⭐️ 4.8 (124)
Luxurious 1-Bdr amazing Views, Pool , Free Parking	C$42,201	C$270	42%	1	1	2	C$79	✅	✅	❌	Y / Y	⭐️ 4.8 (74)
Cozy DT Condo for Two	C$63,471	C$227	76%	1	1	2	C$53	✅	✅	✅	Y / Y	⭐️ 4.8 (48)
Lakeside Condo Studio In Downtown Toronto	C$41,045	C$198	55%	1	1	1	C$69	✅	✅	❌	Y / Y	⭐️ 4.9 (410)
Modern 1 Bedroom Downtown Condo w free parking	C$53,370	C$189	76%	1	1	2	C$95	❌	❌	❌	Y / Y	⭐️ 4.8 (208)
CN Tower View w/Free Parking, Pool+Gym in the Core	C$24,681	C$211	32%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (50)
Downtown Toronto Skyline - Spacious 1BR w/Parking	C$75,872	C$258	79%	1	1	4	C$126	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Beautiful Lake View Studio Condo + 1 free Parking	C$76,712	C$294	70%	1	1	3	C$75	✅	✅	✅	Y / Y	⭐️ 5 (63)
Condo - Amazing Lake & City View	C$77,510	C$215	97%	1	1	2	C$75	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Stylish Downtown Condo with Free Parking	C$58,717	C$343	46%	1	1	2	C$95	✅	✅	❌	Y / Y	⭐️ 5 (178)
Downtown 1 BDRM + Den with lake & CN tower views!	C$93,874	C$295	86%	1	1	2	C$85	✅	✅	✅	Y / Y	⭐️ 5 (30)
Luxury Lakeview Condo	C$68,165	C$302	61%	1	1	2	C$75	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
Space with lake view	C$77,496	C$215	97%	1	1	2	C$106	✅	✅	✅	Y / Y	⭐️ 5 (53)
Waterpark's Wonderful Waterfront	C$43,624	C$135	83%	1	1	31	C$212	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Banana Jungle Condo with Stunning Views	C$72,447	C$257	74%	1	1	30	C$106	✅	✅	❌	Y / Y	⭐️ 5 (25)
One Bedroom condo-swimming pool	C$58,504	C$320	50%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 4.7 (29)
Spacious 1BR - Downtown - Pool - Gym - Parking	C$98,116	C$315	83%	1	2	1	C$138	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Modern Lakeview 1 Bedroom Condo - Downtown Toronto	C$134,606	C$410	88%	1	1	2	C$106	✅	✅	✅	Y / Y	⭐️ 5 (47)
Stylish & Comfy Gem ~ Scenic Lake Views ~ Parking!	C$70,183	C$189	100%	1	1	2	C$63	✅	✅	✅	Y / Y	⭐️ 4.5 (17)
Stylish Condo Downtown + 1 Free Parking	C$136,844	C$404	90%	1	1	1	C$69	✅	✅	❌	Y / Y	⭐️ 4.8 (96)
Lakeview 1BR + Home Office Den & Free Parking	C$70,633	C$247	76%	1	1	2	C$128	✅	✅	❌	Y / Y	⭐️ 5 (22)
Spacious condo with desk, gym and pool	C$70,126	C$219	87%	1	1	3	C$106	✅	✅	❌	Y / Y	⭐️ 5 (33)
Lakeshore Condo + 1 Free Parking	C$141,099	C$404	93%	1	1	28	C$69	✅	✅	❌	Y / Y	⭐️ 4.8 (81)
Spacious Condo in Fort York + Free Parking	C$99,932	C$307	89%	1	2	2	C$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Stylish 1 Bdrm + Den in Downtown! Parking Included	C$128,462	C$347	100%	1	1	1	C$274	✅	✅	❌	Y / Y	⭐️ 5 (80)
Lakeview condo w parking.	C$52,184	C$185	70%	1	1	3	C$234	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Modern Condo in DT Toronto with Lakeview + Parking	C$66,204	C$214	80%	1	1	1	C$95	✅	✅	❌	Y / Y	⭐️ 4.8 (219)
Stunning 2Beds 1BR by Waterfront- *Free Parking	C$84,526	C$229	99%	1	1	2	C$126	✅	✅	❌	Y / Y	⭐️ 4.9 (48)
Free Parking \| WFH Space \| Billy Bishop Airport	C$65,640	C$199	90%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
Artsy and Comfy Home with a View	C$65,779	C$205	85%	1	1	3	C$79	✅	✅	❌	Y / Y	⭐️ 5 (107)
Cozy 1 Bedroom Apartment in Downtown Toronto	C$69,042	C$254	72%	1	1	1	C$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$39,622	CA$79,245	CA$118,867	CA$158,490	CA$198,112	CA$396,225	CA$1,188,677
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$304,000	CA$304,000	CA$304,000	CA$304,000	CA$304,000	CA$304,000	CA$304,000
Down Payment	CA$76,000	CA$76,000	CA$76,000	CA$76,000	CA$76,000	CA$76,000	CA$76,000
Property Appreciation	CA$11,400	CA$23,142	CA$35,236	CA$47,693	CA$60,524	CA$130,688	CA$542,359
Total Return	CA$431,022	CA$482,387	CA$534,104	CA$586,183	CA$638,637	CA$906,914	CA$2,111,037

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.38%

Cap Rate

17.17%

Return on Investment

58.56%

215 Fort York Blvd Toronto, Ontario, M5V 4A2

1 bed • 1 bath • 2 guests

Purchase Price

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.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

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

Revenue Appreciation

Cash on Cash Return

42.38%

Cap Rate

17.17%

Return on Investment

58.56%