BNBCalc Short Term Rental Cohost Analysis 228 King Edward Avenue, London, ON, Canada

3 bed • 1 bath • 1 guests • CA$0

BNB

Calc

Report by:

Waleed Abdul elah

President at INSTASTAY

(410) 705-1000

instastayltd@gmail.com

https://instastaymanagement.com

Owner income

C$35,939

Per year

This Airbnb could earn an additional

C$4,278

Per month vs a Long-Term Rental

Annual Revenue range

C$39,684 - C$82,978

Annual Revenue

C$51,341

AirDNA projects C$162/night at 51% occupancy ($30,247). Airbtics projects C$171/night at 64% occupancy ($39,973). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, C$193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$27,687	C$39,684	C$53,563	C$82,978
Occupancy	56%	66%	73%	86%
Nightly Rate	C$131	C$158	C$193	C$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Home in London, ON.	C$58,398	C$303	51%	3	3	1	C$95	❌	❌	❌	Y / Y	⭐️ 5 (45)
3 bedroom house, fenced back yard , Near river DT	C$34,951	C$152	60%	3	2	2	C$106	❌	❌	✅	Y / N	⭐️ 4.7 (109)
Adorable 3-bedroom home, downtown w free parking	C$43,183	C$164	68%	3	2	2	C$160	❌	❌	❌	Y / Y	⭐️ 5 (126)
NEW3BR 3BATH w/ Luxe Amenities (close to 401)	C$60,100	C$178	89%	3	3	1	C$126	❌	❌	❌	Y / Y	⭐️ 5 (12)
Your peaceful home in London	C$32,545	C$131	64%	3	2	3	C$106	❌	❌	✅	Y / Y	⭐️ 4.5 (169)
Cheerful 3-bedroom home>Near Mall, bus, 401 & DT	C$24,488	C$96	60%	3	2	2	C$85	❌	❌	❌	N / Y	⭐️ 4.7 (85)
Cottage in the city	C$50,365	C$191	72%	3	2	2	C$0	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Spacious three bedroom home with pool and hot tub	C$52,856	C$194	72%	3	2	2	C$211	✅	✅	❌	Y / Y	⭐️ 5 (52)
London Boho House, 3 BDR, Modern, WIFI, Parking	C$38,550	C$121	84%	3	3	5	C$264	❌	❌	❌	Y / Y	⭐️ 5 (16)
Luxury 3 bedroom Close to Victoria Hospital.	C$24,119	C$128	46%	3	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Chic home 5 min. from Downtown	C$39,184	C$131	78%	3	2	1	C$154	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Cozy and stylish full house close by	C$41,179	C$154	72%	3	2	2	C$43	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Oasis in Old North	C$52,129	C$279	47%	3	2	2	C$132	✅	✅	❌	Y / Y	⭐️ 4.8 (17)
Heated pool, entire home featuring 3 bed, 2 bath	C$41,613	C$341	31%	3	2	1	C$160	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
Modern 3 bed Home Away From Home	C$35,477	C$129	73%	3	2	28	C$106	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Cozy and Bright - 5 mins to LHSC	C$42,209	C$138	81%	3	1	1	C$79	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
Elegant 3-Bdr House\| DT\| Parking \| 1.5 Gbps WiFi	C$31,850	C$103	74%	3	1	1	C$106	❌	❌	❌	Y / Y	⭐️ 4.9 (129)
Beautiful, Clean & Cozy 3 Bedroom+ 2 Parking Spots	C$34,699	C$126	71%	3	1	3	C$63	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Cozy 3-bedroom home in quiet neighbourhood	C$34,879	C$134	68%	3	2	2	C$63	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Luxury Townhouse in South London	C$39,905	C$253	40%	3	4	1	C$79	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Bright and Modern 3 bedroom just off 401	C$31,483	C$147	54%	3	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
RentX\|Midcentury Modern Dream - 3Bed/Parking/WiFi	C$45,603	C$134	86%	3	1	2	C$191	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Modern 3 Bed Condo Near Argyle Mall+Free Parking	C$57,447	C$175	88%	3	1	1	C$82	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Empire Estate \| Luxury \| King Beds \| Private \| New	C$36,243	C$185	51%	3	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 5 (31)
Modern 3 Bed Condo Near Argyle Mall+Free Parking	C$43,472	C$158	73%	3	1	1	C$70	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Modern 3 bedroom 3 bath house	C$40,387	C$121	90%	3	3	3	C$138	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Beautiful 2 storey home in London	C$34,918	C$134	67%	3	2	1	C$63	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Entire home in London	C$45,691	C$207	59%	3	2	2	C$63	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Comfy 3-Bedroom Home with Modern Upgrades	C$32,833	C$103	80%	3	1	1	C$132	❌	❌	✅	Y / Y	⭐️ 4.9 (194)
Stylish 3 bedroom home Comfy Beds WIFI NETFLIX	C$29,219	C$128	57%	3	1	2	C$131	❌	❌	❌	Y / Y	⭐️ 4.9 (127)
Charming Retreat in Old South	C$50,689	C$227	61%	3	2	2	C$0	❌	❌	❌	N / Y	⭐️ 0 (11)
Fortune Homes- Staycation in London	C$42,034	C$160	72%	3	0	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Hidden gem south London	C$43,044	C$267	44%	3	3	1	C$0	✅	❌	❌	Y / N	⭐️ 5 (7)
Old South apartment, close to Downtown & hospital.	C$36,606	C$167	60%	3	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lovely charming 3 bedroom home	C$38,815	C$177	60%	3	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 0 (8)
Modern 3-Bedroom Home Near Wortley Village	C$73,025	C$208	93%	3	2	1	C$85	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Cozy unit nestled old north.	C$32,621	C$151	57%	3	2	1	C$26	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Call it HOME better than House	C$16,076	C$193	20%	3	3	1	C$63	❌	❌	❌	Y / Y	⭐️ 0 (0)
Nice n cozy	C$19,859	C$208	25%	3	3	1	C$63	❌	❌	❌	Y / N	⭐️ 5 (1)
Riverside home in London	C$38,180	C$158	66%	3	2	3	C$0	❌	❌	✅	Y / N	⭐️ 0 (1)

228 King Edward Ave London, Ontario, N5Z 3T7

3 bed • 1 bath • 1 guests

Inquire about this property

Contact Waleed

President at INSTASTAY

C$51,341

Annual Revenue

BNBCalc predicts this property will get $171 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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$40,023

Avg annual revenue

64%

Avg occupancy rate

CA$171

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$15k

C$35k

C$55k

C$75k

CA$10,268

Profit

Revenue

C$51,341

Cleaning

C$7,721

Cohost commission

C$10,268

Owner payout

C$35,939

CA$0

Cash Investment

Renos & Furnishing

C$0

Total

C$0