Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2471 Hill Rise Ct, Oshawa, ON, L1L 0J5

3 bed • 2 bath • 8 guests • CA$0

BNB

Calc

Annual Revenue

C$51,178

Profit (Cash Flow)

-C$14,528

Cash on Cash Return

-118.9%

Annual Revenue

C$51,178

AirDNA projects C$136/night at 52% occupancy ($25,910). Airbtics projects C$178/night at 59% occupancy ($38,279). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, C$206 rate per night.

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

Percentiles25%50%75%90%
RevenueC$27,682C$37,266C$53,462C$74,092
Occupancy50%58%68%80%
Nightly RateC$145C$169C$206C$244

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
C$21,051
C$134
40%
31.54C$205❌❌✅Y / Y⭐️ 5 (11)
C$33,171
C$163
50%
311C$158❌❌✅Y / Y⭐️ 4.5 (12)
C$51,852
C$206
66%
332C$242❌❌✅Y / Y⭐️ 4.5 (8)
C$32,354
C$131
63%
32.51C$105❌❌❌Y / Y⭐️ 4.5 (23)
C$58,269
C$225
68%
32.54C$341❌❌✅Y / Y⭐️ 5 (92)
C$43,865
C$171
66%
32.51C$178❌❌❌Y / Y⭐️ 4.5 (93)
C$45,030
C$175
67%
322C$179❌❌❌Y / Y⭐️ 5 (50)
C$29,209
C$148
54%
312C$0❌❌✅Y / Y⭐️ 4.6 (31)
C$26,430
C$138
49%
323C$183❌❌✅Y / Y⭐️ 5 (6)
C$18,913
C$102
47%
311C$53❌❌❌Y / Y⭐️ 4.5 (32)
C$34,064
C$169
52%
32.52C$78❌❌❌Y / Y⭐️ 4.5 (50)
C$36,956
C$159
59%
321C$158❌❌❌Y / Y⭐️ 5 (51)
C$42,850
C$163
67%
332C$158❌❌❌Y / Y⭐️ 4.9 (17)
C$26,340
C$124
56%
31.52C$53❌❌❌Y / Y⭐️ 5 (218)
C$22,225
C$121
46%
312C$261❌❌❌Y / Y⭐️ 0 (0)
C$30,616
C$118
57%
311C$168❌❌✅Y / Y⭐️ 4.5 (71)
C$50,753
C$169
82%
322C$0❌❌❌Y / Y⭐️ 5 (225)
C$76,702
C$260
80%
32.52C$43❌❌❌Y / Y⭐️ 5 (8)
C$39,571
C$139
75%
32.52C$53❌❌❌Y / Y⭐️ 5 (109)
C$51,259
C$186
74%
323C$158❌❌❌Y / Y⭐️ 5 (23)
C$37,509
C$161
62%
32.52C$131❌❌❌Y / Y⭐️ 4.5 (35)
C$45,958
C$232
53%
333C$85❌❌❌Y / Y⭐️ 4.8 (7)
C$64,279
C$193
87%
332C$152❌❌✅Y / Y⭐️ 4.8 (113)
C$49,063
C$244
53%
32.52C$158❌❌❌Y / Y⭐️ 5 (45)
C$36,389
C$119
80%
312C$105❌❌❌Y / N⭐️ 5 (38)
C$44,186
C$156
74%
312C$136❌❌✅Y / Y⭐️ 4.7 (15)
C$44,104
C$227
53%
32.52C$0❌❌❌Y / Y⭐️ 5 (4)
C$31,313
C$199
43%
332C$0❌❌❌Y / Y⭐️ 0 (9)
C$61,789
C$188
90%
32.52C$0❌❌❌Y / Y⭐️ 5 (28)
C$47,814
C$215
58%
32.52C$72❌❌❌Y / N⭐️ 5 (14)
C$43,379
C$156
70%
322C$195❌❌✅Y / Y⭐️ 5 (11)
C$37,186
C$188
50%
32.52C$209❌❌❌Y / Y⭐️ 4.5 (19)
C$42,873
C$246
45%
331C$105❌❌❌Y / Y⭐️ 4.5 (13)
C$32,893
C$132
68%
32.51C$0❌❌❌Y / Y⭐️ 4.5 (10)
C$30,365
C$247
30%
32.52C$125❌❌❌Y / Y⭐️ 5 (11)
C$44,669
C$182
63%
32.55C$105❌❌❌Y / Y⭐️ 5 (8)
C$49,628
C$158
83%
343C$102❌❌❌Y / Y⭐️ 4.8 (19)
C$33,704
C$171
54%
311C$0❌❌✅Y / Y⭐️ 4.5 (44)

Return Metrics

-118.87% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$14,528-CA$29,056-CA$43,584-CA$58,112-CA$72,641-CA$145,282-CA$435,846
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total Return-CA$14,528-CA$29,056-CA$43,584-CA$58,112-CA$72,641-CA$145,282-CA$435,846

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-118.87%

Payback Period Days

0

Return on Investment

-118.87%

property-location

2471 Hill Rise Ct Oshawa, Ontario, L1L 0J5

3 bed • 2 bath • 8 guests

C$51,178

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$136/night at 52% occupancy.Projected nightly rate is C$178/night at 59% occupancy.

Top 28% 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$39,841

Avg annual revenue

59%

Avg occupancy rate

CA$177

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$20k

C$35k

C$55k

C$80k

Sign up to see the data on 40 all comparables

-CA$14,528

Profit

Revenue

C$51,178

Operating Expenses

C$23,706

Operating Income

C$27,472

Net Effective Rent

C$42,000

Profit (Cash Flow)

-C$14,528

CA$12,221

Cash Investment

Renos & Furnishing

C$12,079

Setup Costs

C$142

Total

C$12,221

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-118.87%

Payback Period Days

0