BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

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
Oxford Lofts Downtown Core, 2Bed, Parking, Shops

No image available

C$24,745
C$81
75%
212C$142❌❌❌Y / Y⭐️ 4.4 (83)
Downtown 2bd - Very Close to Hospital/UWO

No image available

C$35,810
C$119
77%
211C$115❌❌✅Y / Y⭐️ 5 (84)
Central London - Modern & Comfy

No image available

C$40,223
C$147
75%
221C$0❌❌❌Y / Y⭐️ 5 (90)
Victoria's Court

No image available

C$31,538
C$189
44%
211C$63❌❌✅Y / Y⭐️ 5 (17)
King Bed | Downtown | The Coolest Place in Town

No image available

C$49,307
C$134
98%
211C$68❌❌❌Y / Y⭐️ 5 (196)
Victoria Park | Free Parking | Trendy & Bright

No image available

C$79,498
C$216
99%
211C$58❌❌❌Y / Y⭐️ 5 (173)
Pink Kitchen | Downtown | Parking + Fast WiFi

No image available

C$53,646
C$156
92%
211C$78❌❌❌Y / Y⭐️ 5 (126)
Adorable 2 bedroom in historic Woodfield

No image available

C$29,694
C$117
68%
212C$41❌❌❌Y / Y⭐️ 5 (119)
Find your home near London DT

No image available

C$20,696
C$107
48%
213C$84❌❌✅N / Y⭐️ 4.5 (84)
Centrally Located - 2 bdrm & 2 Free Parking Spots

No image available

C$39,242
C$112
92%
212C$63❌❌✅Y / Y⭐️ 5 (100)
Wortley Village -Two bedroom lower guest suite

No image available

C$15,138
C$121
33%
212C$58❌❌❌Y / Y⭐️ 5 (33)
Downtown London Lofts 2Bed, Free Parking, WIFI

No image available

C$51,525
C$161
85%
212C$142❌❌❌Y / Y⭐️ 4.3 (49)
Central DT London Lofts 2Bed, Free Parking, Wifi

No image available

C$52,794
C$155
90%
212C$142❌❌❌Y / Y⭐️ 4.3 (75)
2 bedroom Large Loft Centrally Located

No image available

C$60,951
C$176
93%
212C$84❌❌✅Y / Y⭐️ 5 (100)
Trendy Downtown Suite

No image available

C$22,574
C$119
49%
213C$105❌❌❌Y / Y⭐️ 5 (30)
RentX|Suite Dreams - Downtown/Parking/Wi-Fi/2Bed

No image available

C$42,896
C$141
76%
223C$137❌❌✅Y / Y⭐️ 5 (57)
RentX|Penthouse Suite|Central London|Parking/Wi-Fi

No image available

C$49,633
C$152
84%
222C$137❌❌✅Y / Y⭐️ 5 (86)
Main floor house suite in North East London

No image available

C$28,505
C$138
53%
211C$84❌❌❌Y / Y⭐️ 5 (66)
Modern Hidden Gem | Downtown | Free Parking/WiFi

No image available

C$43,432
C$141
82%
212C$105❌❌❌Y / Y⭐️ 5 (57)
RentX|Midcentury Bohemian - 3km to UWO/Hospitals

No image available

C$34,969
C$115
79%
212C$125❌❌✅Y / Y⭐️ 5 (56)
Charming London Home with a big Backyard

No image available

C$39,186
C$151
71%
212C$0❌❌❌Y / Y⭐️ 4.5 (38)
Old North Gem

No image available

C$29,577
C$94
83%
211C$53❌❌❌Y / Y⭐️ 5 (53)
Rustic Country Cottage 2 Bed 1 Bath near downtown

No image available

C$36,797
C$139
67%
211C$84❌❌✅Y / Y⭐️ 5 (310)
Two bedroom apartment in Old North London Ontario

No image available

C$29,313
C$84
92%
211C$53❌❌✅Y / Y⭐️ 4.5 (194)
Urban 2 BR Apartment w City View

No image available

C$17,245
C$131
36%
211C$0❌✅✅Y / Y⭐️ 4.4 (7)
Spacious Two-level Apartment (Unit 4) In Downtown

No image available

C$23,581
C$112
54%
21.51C$53❌❌❌Y / Y⭐️ 4.5 (126)
RentX|Trendy Central London - Parking/Wifi/2Bed

No image available

C$56,270
C$195
76%
222C$137❌❌✅Y / Y⭐️ 5 (63)
RentX|Rustic Retreat - Downtown/Parking/Wifi/2Bed

No image available

C$45,852
C$221
54%
223C$137❌❌✅Y / Y⭐️ 5 (37)
Lovely Renewed 2-Bedroom Main floor unit with free parking

No image available

C$40,188
C$124
87%
212C$47❌❌❌N / N⭐️ 4.9 (55)
Bright 2BR - Heart of Downtown

No image available

C$24,577
C$84
80%
212C$0❌❌❌N / N⭐️ 4.5 (42)
Executive Boutique Condo

No image available

C$38,962
C$196
51%
211C$53❌❌❌Y / Y⭐️ 4.5 (9)
Newly renovated 2bedroom in the heart of Wortley

No image available

C$40,551
C$159
67%
212C$78❌❌✅Y / Y⭐️ 4.5 (51)
Luxurious 2BR - Heart of Downtown

No image available

C$23,567
C$88
73%
212C$0❌❌❌N / Y⭐️ 4.5 (59)
Sorority House turned smart house- Downtown London

No image available

C$27,503
C$198
38%
2130C$131❌❌❌Y / Y⭐️ 5 (3)
Upscale living mins to DT & Western Fair grounds

No image available

C$38,490
C$119
88%
2230C$158❌❌❌Y / Y⭐️ 4.9 (8)
2 Bedroom Upper Floor OldNorth Apartment

No image available

C$17,182
C$78
60%
2130C$78❌❌❌Y / Y⭐️ 4.5 (11)
Spacious 2BR - Heart of Downtown

No image available

C$30,683
C$118
71%
211C$0❌❌❌Y / Y⭐️ 5 (54)
RSR 2 Bed 1 Bath Basement Apt near London Core

No image available

C$27,950
C$87
88%
216C$0❌❌❌Y / Y⭐️ 4.5 (59)
Welcome to our bungalow

No image available

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