BNBCalc Short Term Rental Cohost Analysis 260 Water St, Guelph, ON, N1G 1B7

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Owner income

$36,021

Per year

This Airbnb could earn an additional

$4,288

Per month vs a Long-Term Rental

Annual Revenue range

$33,852 - $102,894

Annual Revenue

$51,459

AirDNA projects $182/night at 63% occupancy ($41,878). Airbtics projects $175/night at 62% occupancy ($39,628). Airbtics predicts this property will perform in the 49% revenue percentile

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

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

Percentiles	25%	50%	75%	90%
Revenue	$20,725	$33,852	$53,553	$102,894
Occupancy	51%	63%	73%	83%
Nightly Rate	$107	$142	$193	$330

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 3 Bedroom house Hwy6/7 Mins & 401 Ten Min .	$21,633	$126	46%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
The Franklin - 3 bedrooms, 2 Parking	$31,564	$113	71%	3	1	1	$88	❌	❌	❌	Y / Y	⭐️ 5 (208)
Spacious Guelph Retreat. Sleeps 9. Park 4 Cars.	$53,183	$160	89%	3	2.5	2	$51	❌	❌	✅	Y / Y	⭐️ 5 (82)
Hot Tub - Modern - Guelph 3 Bed 1 Bath Loft House	$31,900	$107	73%	3	1	2	$162	❌	✅	✅	Y / Y	⭐️ 5 (98)
Luxury Mansion in Old University	$53,615	$168	85%	3	3	3	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Spacious 3 Bdrm Duplex - WiFi - Parking - Laundry	$20,775	$101	55%	3	2	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (141)
3-Bedroom Bungalow, Huge Garden, Completely Yours!	$36,720	$188	51%	3	2	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Carriage House @ Historic Lornewood Mansion	$39,081	$166	63%	3	1.5	2	$114	❌	❌	✅	Y / Y	⭐️ 5 (263)
Modern 2000sq ft. Corner Lot Town Home w. Lg Patio	$54,754	$272	54%	3	2.5	1	$166	❌	❌	✅	Y / Y	⭐️ 5 (38)
Little Lake Chalet! A-Frame Fish, Golf, Hike, Bike	$57,107	$187	83%	3	2	3	$55	❌	❌	✅	Y / Y	⭐️ 5 (46)
3bd town near Kitchener/Waterloo	$24,941	$104	63%	3	2.5	3	$147	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Cambridge downtown home, cozy & quaint.	$21,462	$81	68%	3	1	1	$92	❌	❌	❌	Y / Y	⭐️ 5 (260)
Modern Luxury 3BR \| Fast Wi-Fi \| Mins From HW401	$31,067	$114	70%	3	1	2	$44	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
3 Bedroom Detached House near University of Guelph	$23,901	$86	73%	3	1	2	$88	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
The Burbank Bungalow * (Upper Unit of Duplex)	$28,557	$102	74%	3	2	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (23)
Spacious Bungalow Guest House	$33,325	$147	61%	3	1	2	$63	✅	❌	❌	Y / Y	⭐️ 5 (263)
Charming Home in the Heart of Acton, Halton Hills	$57,830	$653	17%	3	2.5	2	$400	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Family Bungalow - Central Loc. on Quiet Street	$17,504	$74	61%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (288)
Heart of downtown w/ private backyard	$61,809	$352	47%	3	2	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (34)
Home away from home!	$21,848	$172	34%	3	2	1	$37	❌	❌	❌	N / N	⭐️ 5 (98)
Sophia Heritage Getaway	$34,038	$210	44%	3	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (45)
Entire 3 Bedroom Century Home, Uptown Waterloo	$42,167	$137	79%	3	1	1	$73	❌	❌	❌	Y / Y	⭐️ 5 (141)
Povey Retreat Centre Wellington (Fergus Elora)	$28,216	$129	56%	3	2.5	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (30)
Stonewell Farm Guest House	$64,930	$241	71%	3	2	2	$96	❌	❌	✅	Y / Y	⭐️ 5 (62)
Cottontail Coach House - sleeps 6	$34,312	$340	27%	3	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (158)
Elora Grandeur: The Pinnacle Retreat"	$57,711	$216	73%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (99)
Luxury Home in Uptown Waterloo	$64,644	$362	45%	3	2.5	2	$184	❌	❌	✅	Y / Y	⭐️ 5 (66)
Somerset Cottage at West Avenue Cider House	$31,403	$165	52%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 5 (248)
Guelph Hidden Gem: Spacious 3BR Garden Cottage	$21,740	$135	44%	3	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Spacious 3 Bedroom Kitchener Home Near Highways	$31,203	$105	80%	3	1	2	$96	❌	❌	✅	Y / Y	⭐️ 4.5 (195)
Comfy 3 BR Basement	$21,838	$107	51%	3	2	1	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Spacious 3BR Home in Kitchener	$27,718	$84	86%	3	2.5	2	$118	❌	❌	❌	Y / Y	⭐️ 5 (71)
Large 3bdrm Duplex in the Heart of Kitchener!	$39,974	$129	81%	3	2.5	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (134)
Full house on main floor near Fairview Mall!	$31,960	$148	59%	3	2	29	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Exhibition park house	$66,490	$174	100%	3	1.5	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (21)
CS1 DOWNTOWN DIAMOND IN THE ROUGH	$23,403	$89	66%	3	2	5	$92	❌	❌	❌	Y / Y	⭐️ 4.7 (165)
Local Nest steps to Elora Mill, shops and Gorge	$78,270	$329	65%	3	2	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (88)
The Uptown Home	$26,201	$111	58%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (27)
Executive Upscale Rental	$15,523	$115	34%	3	2	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (106)
Secluded French Chateau Estate	$66,736	$210	83%	3	3	1	$129	✅	❌	✅	Y / Y	⭐️ 5 (36)

260 Water St Guelph, Ontario, N1G 1B7

3 bed • 1.5 bath • 6 guests

$51,459

Annual Revenue

BNBCalc predicts this property will get $175 per night with 62% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% 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.

$38,276

Avg annual revenue

62%

Avg occupancy rate

$175

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

$15k

$35k

$55k

$80k

$10,292

Profit

Revenue

$51,459

Cleaning

$6,946

Cohost commission

$10,292

Owner payout

$36,021

$0

Cash Investment

Renos & Furnishing

Total