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

1 bed • 1 bath • 1 guests • CA$1

BNB

Calc

Annual Revenue

C$67,304

Profit (Cash Flow)

C$39,601

Cap Rate

3960089.2%

Annual Revenue

C$67,304

AirDNA projects C$241/night at 71% occupancy ($62,516). Airbtics projects C$242/night at 76% occupancy ($67,304). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 76% occupancy rate, C$242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$48,577	C$69,159	C$96,913	C$115,034
Occupancy	66%	80%	92%	96%
Nightly Rate	C$198	C$233	C$283	C$320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trendy 1 bdr, 2 bed by the Rogers Center w/parking	C$66,393	C$183	96%	1	1	1	C$67	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Luxury Condo with Parking. CN Tower + Lake View	C$67,000	C$288	63%	1	1	3	C$91	✅	✅	❌	Y / Y	⭐️ 5 (107)
Modern Downtown Condo Free Parking/ Walk to Lake	C$58,497	C$320	49%	1	1	1	C$122	✅	✅	✅	Y / Y	⭐️ 5 (130)
One Of A Kind Downtown Sanctuary w/ CN Tower View	C$69,573	C$303	60%	1	1	1	C$101	✅	✅	❌	Y / Y	⭐️ 5 (132)
Stylish & Comfy Gem ~ Scenic Lake Views ~ Parking!	C$64,175	C$186	93%	1	1	1	C$61	✅	✅	✅	Y / Y	⭐️ 5 (27)
Toronto's Perfect View Apartment	C$51,764	C$179	78%	1	1	1	C$82	✅	✅	❌	Y / Y	⭐️ 5 (62)
Beautiful Lake View Studio Condo + 1 free Parking	C$69,549	C$269	69%	1	1	3	C$72	✅	✅	✅	Y / Y	⭐️ 5 (72)
Modern 1 Bedroom Downtown Condo w free parking	C$45,104	C$175	69%	1	1	2	C$91	❌	❌	❌	Y / Y	⭐️ 5 (213)
Downtown Condo Delight: Lakeview+Free Parking+Pool	C$69,276	C$281	66%	1	1	1	C$76	✅	✅	✅	Y / Y	⭐️ 5 (52)
1 BR Condo in Fort York W/ Free Parking	C$87,521	C$272	87%	1	1.5	28	C$51	❌	❌	❌	Y / Y	⭐️ 5 (41)
Lakeside Condo Studio In Downtown Toronto	C$46,033	C$208	59%	1	1	1	C$67	✅	✅	❌	Y / Y	⭐️ 5 (411)
Luxurious 1-Bdr amazing Views, Pool , Free Parking	C$39,825	C$274	39%	1	1	2	C$76	✅	✅	❌	Y / Y	⭐️ 5 (76)
Stylish Condo in Downtown TO	C$88,684	C$262	91%	1	1	2	C$103	✅	✅	✅	Y / Y	⭐️ 5 (36)
Waterpark's Wonderful Waterfront	C$42,804	C$129	86%	1	1	31	C$205	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Cozy DT Condo for Two	C$56,452	C$213	72%	1	1	2	C$51	✅	✅	✅	Y / Y	⭐️ 4.5 (50)
Cozy 1 Bedroom Apartment in Downtown Toronto	C$64,444	C$237	72%	1	1	1	C$61	✅	✅	✅	Y / Y	⭐️ 0 (2)
Lakeside Downtown Oasis accommodating 4 ppl	C$60,804	C$240	66%	1	1	1	C$87	✅	✅	❌	Y / Y	⭐️ 5 (131)
Downtown Toronto Skyline - Spacious 1BR w/Parking	C$83,855	C$255	89%	1	1	4	C$122	❌	❌	❌	Y / Y	⭐️ 5 (148)
Spacious condo with desk, gym and pool	C$69,668	C$231	82%	1	1	3	C$103	✅	✅	❌	Y / Y	⭐️ 5 (38)
City Chic Studio	C$46,677	C$187	67%	1	1	2	C$51	✅	✅	❌	Y / Y	⭐️ 5 (36)
Free Parking \| 11 Feet High Ceilings \| Downtown TO	C$42,129	C$186	62%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Condo - Amazing Lake & City View	C$70,721	C$209	91%	1	1	1	C$72	❌	❌	❌	Y / Y	⭐️ 5 (36)
Lakeview condo w parking.	C$53,846	C$191	71%	1	1	3	C$226	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
CN Tower View w/Free Parking,Pool+Gym& Big Balcony	C$27,686	C$216	35%	1	1	28	C$0	✅	✅	✅	Y / Y	⭐️ 5 (51)
Free Parking \| WFH Space \| Billy Bishop Airport	C$69,512	C$206	92%	1	1	1	C$0	✅	✅	✅	Y / Y	⭐️ 5 (34)
WaterPark \| Amazing location, steps to everything!	C$81,426	C$224	98%	1	1.5	2	C$80	✅	✅	❌	Y / Y	⭐️ 5 (99)
Modern Lakeview 1 Bedroom Condo - Downtown Toronto	C$132,635	C$387	92%	1	1	2	C$103	✅	✅	✅	Y / Y	⭐️ 5 (51)
One Bedroom condo-swimming pool	C$60,243	C$299	55%	1	1	28	C$0	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
Stylish Condo Downtown + 1 Free Parking	C$132,253	C$391	90%	1	1	1	C$67	✅	✅	❌	Y / Y	⭐️ 4.8 (96)
Lakeview 1BR + Home Office Den & Free Parking	C$69,042	C$241	76%	1	1	2	C$123	✅	✅	❌	Y / Y	⭐️ 5 (30)
Lakeshore Condo + 1 Free Parking	C$136,365	C$391	93%	1	1	28	C$67	✅	✅	❌	Y / Y	⭐️ 4.8 (81)
Downtown 1 BDRM + Den with lake & CN tower views!	C$88,094	C$291	82%	1	1	28	C$82	✅	✅	✅	Y / Y	⭐️ 5 (40)
Luxury Lakeview Condo	C$71,350	C$288	67%	1	1	2	C$72	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
Stunning 2Beds 1BR by Waterfront- *Free Parking	C$79,220	C$219	97%	1	1	2	C$122	✅	✅	❌	Y / Y	⭐️ 5 (47)
Cozy 1 BR Suite - Downtown Core	C$57,523	C$166	92%	1	2	1	C$103	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Designer Condo CN View\| downtown with Parking	C$73,569	C$216	93%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
CORE downtown 1 BDRM w/ Den LAKE VIEW & PARKING	C$63,366	C$179	95%	1	1	2	C$82	✅	✅	✅	Y / Y	⭐️ 4.5 (139)
Stylish Downtown Condo with Free Parking	C$55,549	C$324	46%	1	1	2	C$91	✅	✅	❌	Y / Y	⭐️ 5 (182)
Perfect Spot Downtown Toronto with free parking	C$72,446	C$201	98%	1	1	3	C$51	✅	✅	❌	Y / Y	⭐️ 5 (35)
Space with lake view	C$87,287	C$236	100%	1	1	2	C$103	✅	✅	✅	Y / Y	⭐️ 5 (56)

Return Metrics

672.49% 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$39,600	CA$79,201	CA$118,802	CA$158,403	CA$198,004	CA$396,008	CA$1,188,024
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$1
Total Return	CA$39,601	CA$79,202	CA$118,803	CA$158,404	CA$198,005	CA$396,009	CA$1,188,027

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

672.49%

Cap Rate

3,960,089.19%

Return on Investment

672.49%

215 Fort York Blvd 1708 Toronto, Ontario, M5V 4A2

1 bed • 1 bath • 1 guests

Purchase Price

Toronto

Zoning

Laws

35444571

Airbnb Investor Score

CA$39,600

Annual Profit

3960089.2%

Cap Rate

672.5%

Cash on Cash

C$67,304

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects C$241/night at 71% occupancy ($62,516.86). Airbtics projects C$242/night at 76% occupancy ($67,304).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

CA$69,309

Avg annual revenue

76%

Avg occupancy rate

CA$243

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$65k

C$100k

C$135k

CA$39,601

Profit

Revenue

C$67,304

Operating Expenses

C$27,703

Operating Income

C$39,601

Mortgage & Taxes

C$0

Profit (Cash Flow)

C$39,601

CA$5,889

Cash Investment

Down Payment

C$0

Renos & Furnishing

C$5,888

Closing Costs

C$0

Total

C$5,889

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

672.49%

Cap Rate

3,960,089.19%

Return on Investment

672.49%