Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 250 Pall Mall St, London, ON, N6A 6K3

2 bed • 1.5 bath • 6 guests • CA$0

BNB

Calc

Annual Revenue

C$48,582

Profit (Cash Flow)

-C$10,805

Cash on Cash Return

-117.3%

Annual Revenue

C$48,582

AirDNA projects C$165/night at 52% occupancy ($31,342). Airbtics projects C$137/night at 70% occupancy ($34,916). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 85% occupancy rate, C$156 rate per night.

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

Percentiles25%50%75%90%
RevenueC$23,353C$37,510C$50,208C$67,834
Occupancy54%75%85%92%
Nightly RateC$114C$132C$156C$195

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$24,745
C$81
75%
212C$142❌❌❌Y / Y⭐️ 4.4 (83)
C$35,810
C$119
77%
211C$115❌❌✅Y / Y⭐️ 5 (84)
C$40,223
C$147
75%
221C$0❌❌❌Y / Y⭐️ 5 (90)
C$31,538
C$189
44%
211C$63❌❌✅Y / Y⭐️ 5 (17)
C$49,307
C$134
98%
211C$68❌❌❌Y / Y⭐️ 5 (196)
C$79,498
C$216
99%
211C$58❌❌❌Y / Y⭐️ 5 (173)
C$53,646
C$156
92%
211C$78❌❌❌Y / Y⭐️ 5 (126)
C$29,694
C$117
68%
212C$41❌❌❌Y / Y⭐️ 5 (119)
C$20,696
C$107
48%
213C$84❌❌✅N / Y⭐️ 4.5 (84)
C$39,242
C$112
92%
212C$63❌❌✅Y / Y⭐️ 5 (100)
C$15,138
C$121
33%
212C$58❌❌❌Y / Y⭐️ 5 (33)
C$51,525
C$161
85%
212C$142❌❌❌Y / Y⭐️ 4.3 (49)
C$52,794
C$155
90%
212C$142❌❌❌Y / Y⭐️ 4.3 (75)
C$60,951
C$176
93%
212C$84❌❌✅Y / Y⭐️ 5 (100)
C$22,574
C$119
49%
213C$105❌❌❌Y / Y⭐️ 5 (30)
C$42,896
C$141
76%
223C$137❌❌✅Y / Y⭐️ 5 (57)
C$49,633
C$152
84%
222C$137❌❌✅Y / Y⭐️ 5 (86)
C$28,505
C$138
53%
211C$84❌❌❌Y / Y⭐️ 5 (66)
C$43,432
C$141
82%
212C$105❌❌❌Y / Y⭐️ 5 (57)
C$34,969
C$115
79%
212C$125❌❌✅Y / Y⭐️ 5 (56)
C$39,186
C$151
71%
212C$0❌❌❌Y / Y⭐️ 4.5 (38)
C$29,577
C$94
83%
211C$53❌❌❌Y / Y⭐️ 5 (53)
C$36,797
C$139
67%
211C$84❌❌✅Y / Y⭐️ 5 (310)
C$29,313
C$84
92%
211C$53❌❌✅Y / Y⭐️ 4.5 (194)
C$17,245
C$131
36%
211C$0❌✅✅Y / Y⭐️ 4.4 (7)
C$23,581
C$112
54%
21.51C$53❌❌❌Y / Y⭐️ 4.5 (126)
C$56,270
C$195
76%
222C$137❌❌✅Y / Y⭐️ 5 (63)
C$45,852
C$221
54%
223C$137❌❌✅Y / Y⭐️ 5 (37)
C$40,188
C$124
87%
212C$47❌❌❌N / N⭐️ 4.9 (55)
C$24,577
C$84
80%
212C$0❌❌❌N / N⭐️ 4.5 (42)
C$38,962
C$196
51%
211C$53❌❌❌Y / Y⭐️ 4.5 (9)
C$40,551
C$159
67%
212C$78❌❌✅Y / Y⭐️ 4.5 (51)
C$23,567
C$88
73%
212C$0❌❌❌N / Y⭐️ 4.5 (59)
C$27,503
C$198
38%
2130C$131❌❌❌Y / Y⭐️ 5 (3)
C$38,490
C$119
88%
2230C$158❌❌❌Y / Y⭐️ 4.9 (8)
C$17,182
C$78
60%
2130C$78❌❌❌Y / Y⭐️ 4.5 (11)
C$30,683
C$118
71%
211C$0❌❌❌Y / Y⭐️ 5 (54)
C$27,950
C$87
88%
216C$0❌❌❌Y / Y⭐️ 4.5 (59)
C$34,936
C$156
61%
2229C$78❌❌❌Y / Y⭐️ 5 (4)

Return Metrics

-117.29% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$10,804-CA$21,609-CA$32,413-CA$43,218-CA$54,023-CA$108,046-CA$324,139
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$10,804-CA$21,609-CA$32,413-CA$43,218-CA$54,023-CA$108,046-CA$324,139

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-117.29%

Payback Period Days

0

Return on Investment

-117.29%

property-location

250 Pall Mall St 902 London, Ontario, N6A 6K3

2 bed • 1.5 bath • 6 guests

C$48,582

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$165/night at 52% occupancy.Projected nightly rate is C$137/night at 70% occupancy.

Top 26% 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$35,967

Avg annual revenue

70%

Avg occupancy rate

CA$136

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$10k

C$30k

C$55k

C$80k

Sign up to see the data on 40 all comparables

-CA$10,805

Profit

Revenue

C$48,582

Operating Expenses

C$23,387

Operating Income

C$25,195

Net Effective Rent

C$36,000

Profit (Cash Flow)

-C$10,805

CA$9,211

Cash Investment

Renos & Furnishing

C$9,069

Setup Costs

C$142

Total

C$9,211

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-117.29%

Payback Period Days

0