BNBCalc Short Term Rental Investment Analysis 2485 Taunton Rd, Oakville, ON, L6H 3R8

1 bed • 2 bath • 2 guests • $400,000

BNB

Calc

Annual Revenue

$18,993

Profit (Cash Flow)

-$24,139

Cap Rate

0.7%

Annual Revenue

$18,993

AirDNA projects $80/night at 65% occupancy ($18,992). Airbtics projects $85/night at 66% occupancy ($20,490). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 65% occupancy rate, $80 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,878	$21,441	$29,000	$36,244
Occupancy	57%	69%	82%	92%
Nightly Rate	$75	$83	$94	$104

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chez Bonita's	$22,146	$95	61%	1	1	5	$29	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Romantic Oasis with Stunning Views & Amenities	$35,461	$114	82%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (59)
Elegant and Comfortable Condo in Central Oakville	$32,282	$94	92%	1	1	2	$52	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Basement has unique furniture	$12,451	$63	54%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Windfield Coach House	$10,697	$84	33%	1	1	1	$59	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Quiet & Cozy Oasis in the Heart of Oakville Uptown	$27,723	$86	81%	1	1	1	$74	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
Adorable 1BR Private basement Apt with ravine view	$23,719	$89	70%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Pvt BSMT: bath,kitchen, laundry,parking,sep. entry	$19,797	$68	79%	1	1	7	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Modern Urban Retreat with Smart Tech & Pond Views	$26,257	$92	75%	1	1	1	$33	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Modern-Stylish SmartTech Oakville Condo	$34,206	$94	97%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Apartment unit	$20,301	$75	70%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Modern 1 BR Walk Out Condo	$19,456	$82	63%	1	1	180	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Brand New Oakville Condo and Entertainment Oasis	$11,062	$60	40%	1	1	1	$222	❌	❌	✅	Y / Y	⭐️ 5 (26)
Legal Bsmt Apartment in Oakville	$21,164	$91	62%	1	1	7	$55	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Perfect, Peaceful 1 bedroom condo	$19,480	$60	83%	1	1	3	$111	✅	✅	❌	Y / Y	⭐️ 5 (18)
Luxury walkout basement apartment in Oakville	$24,641	$82	77%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (11)
Private One bedroom Suite. B and B on main floor	$11,961	$45	68%	1	1	14	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Private, Beautiful, Comfortable & Spacious Studio	$17,459	$78	58%	1	1	1	$55	✅	❌	✅	N / Y	⭐️ 4.9 (32)
Cute Basement Studio in Uptown Core Oakville	$17,707	$59	82%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Peaceful & clean entire home 2 beds 2 baths- $145	$21,089	$67	86%	1	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (4)
Lovely 1-bedroom condo with free parking	$58,677	$167	96%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Executive 1+Den In North Oakville	$32,155	$119	68%	1	1	1	$111	❌	❌	❌	Y / Y	⭐️ 5 (9)
Oakville Oasis	$26,271	$97	74%	1	1	15	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Monthly Stay in Oakville	$24,362	$104	64%	1	1	29	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cute and cozy one bedroom suite	$12,106	$79	39%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Cozy Oakville 1 Bedroom Studio w/private entrance	$21,731	$88	59%	1	1	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (8)
Bright&Spacious 1 bd in Oakville	$14,943	$83	47%	1	1	3	$111	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Bright Self-Contained Exquisite Suite	$22,551	$82	74%	1	1	7	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Grace Haven A private self contained Basement Apt	$14,009	$63	60%	1	2	1	$26	❌	❌	❌	Y / Y	⭐️ 4.8 (298)
Cozy Haven: Modern Condo w/ View	$28,114	$75	100%	1	1	5	$55	❌	❌	❌	Y / Y	⭐️ 5 (7)
Live in Lux	$19,104	$87	60%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Little Jem of Oakville -Walkout basement	$16,406	$83	54%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (7)
1 BR Boutique Charm, Urban Calm!	$25,796	$81	87%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Oasis of Oakville - Free Parking and WiFi	$31,496	$85	99%	1	1	6	$92	❌	❌	✅	Y / Y	⭐️ 5 (9)
luxurious brand new 1-bedroom condo Oakville.	$29,772	$98	83%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Entire suite in Oakville	$29,109	$87	90%	1	1	1	$37	❌	❌	✅	Y / N	⭐️ 5 (1)
Entire spacious Basement in Oakville	$13,823	$104	36%	1	1	7	$29	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

-25.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$24,139	-$48,278	-$72,417	-$96,556	-$120,695	-$241,391	-$724,173
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$387,860	$376,081	$364,673	$353,647	$343,014	$296,175	$246,731

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.01%

Cap Rate

0.71%

Return on Investment

-8.5%

2485 Taunton Rd Oakville, Ontario, L6H 3R8

1 bed • 2 bath • 2 guests

Purchase Price

Oakville

Zoning

Laws

$18,993

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $80/night at 65% occupancy.Projected nightly rate is $85/night at 66% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

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

$21,863

Avg annual revenue

66%

Avg occupancy rate

$85

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

$5k

$25k

$40k

$60k

-$24,139

Profit

Revenue

$18,993

Operating Expenses

$16,149

Operating Income

$2,844

Mortgage & Taxes

$26,983

Profit (Cash Flow)

-$24,139

$96,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$4,500

Closing Costs

$12,000

Total

$96,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-25.01%

Cap Rate

0.71%

Return on Investment

-8.5%