Airbnb Investor Score
-CA$7,472
Annual Profit
5.5%
Cap Rate
62.4%
Cash on Cash
C$41,245
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$107/night at 69% occupancy.Projected nightly rate is C$161/night at 67% occupancy.
Top 41% of comparables
Top 44% 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$40,313
Avg annual revenue
67%
Avg occupancy rate
CA$161
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$20k
C$40k
C$60k
C$80k
Sign up to see the data on 40 all comparables
CA$12,313
Profit
Revenue
C$41,245
Operating Expenses
C$26,210
Operating Income
C$15,035
Mortgage & Taxes
C$2,722
Profit (Cash Flow)
C$12,313
CA$11,473
Cash Investment
Down Payment
C$0
Renos & Furnishing
C$11,473
Total
C$11,473
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
0%
Cash on Cash Return
62.42%
Cap Rate
5.46%