BNBCalc Short Term Rental Cohost Analysis 300 Front Street West, Toronto, ON, Canada

1 bed • 1 bath • 1 guests • CA$0

BNB

Calc

Owner income

C$52,893

Per year

This Airbnb could earn an additional

C$6,297

Per month vs a Long-Term Rental

Annual Revenue range

C$78,538 - C$125,526

Annual Revenue

C$75,562

AirDNA projects C$234/night at 65% occupancy ($55,528). Airbtics projects C$280/night at 74% occupancy ($75,561). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, C$280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$55,937	C$78,538	C$98,797	C$125,526
Occupancy	63%	78%	86%	92%
Nightly Rate	C$237	C$268	C$306	C$364

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Toronto Condo,TIFF,CN Tower,MTCC,BlueJays	C$82,081	C$347	63%	1	1	3	C$141	✅	✅	❌	Y / Y	⭐️ 5 (98)
CENTRAL DOWNTOWN LUXURY APT STEPS TO CN TOWER/LAKE	C$62,591	C$192	84%	1	1	1	C$127	✅	✅	❌	Y / Y	⭐️ 5 (315)
Bright High Floor 1 Br in the Heart of Downtown	C$108,571	C$324	90%	1	1	1	C$61	❌	❌	❌	Y / Y	⭐️ 0 (0)
CN Tower View/King Bed/Parking Included	C$84,641	C$248	92%	1	1	1	C$87	✅	✅	❌	Y / Y	⭐️ 5 (114)
SPACIOUS ONE Bedroom + Balcony + Parking + 3 BEDS!	C$67,683	C$213	84%	1	1	28	C$102	❌	❌	❌	Y / Y	⭐️ 5 (39)
Charming Condo w Parking, CN Tower View & Pool	C$70,295	C$338	56%	1	1	1	C$76	✅	✅	✅	Y / Y	⭐️ 5 (95)
Stylish Suite at 300 Front St W	C$90,155	C$363	67%	1	1	1	C$102	✅	❌	❌	Y / Y	⭐️ 5 (51)
Luxurious Condo In DT Toronto	C$38,172	C$120	81%	1	1	28	C$82	❌	❌	❌	Y / Y	⭐️ 5 (113)
RivetStays - Stunning 1-Bed by Union Station!	C$93,924	C$251	99%	1	1	1	C$87	✅	✅	❌	Y / Y	⭐️ 5 (32)
RivetStays - Charming 1-BDR Near CN Tower & MTCC!	C$91,163	C$267	91%	1	1	1	C$87	✅	✅	❌	Y / Y	⭐️ 5 (59)
Rare 1BR - Rooftop Pool, Next to MTCC & CN Tower	C$73,591	C$234	83%	1	1	1	C$133	✅	✅	❌	Y / Y	⭐️ 5 (19)
Paradise Birds 1 Bedroom in Downtown	C$124,315	C$389	86%	1	1	1	C$61	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ultra-Luxury Skyline Condo Downtown Toronto	C$72,347	C$435	44%	1	1	2	C$101	✅	✅	❌	Y / Y	⭐️ 5 (29)
Toronto Executive Suite: Stunning Skyline Views!	C$98,049	C$426	62%	1	1	2	C$76	✅	✅	❌	Y / Y	⭐️ 5 (45)
Downtown High-rise Condo- CN Tower View	C$55,148	C$264	54%	1	1	1	C$203	✅	✅	❌	Y / Y	⭐️ 5 (40)
Executive Suite, Toronto Skyline	C$70,025	C$216	85%	1	1	1	C$112	✅	❌	❌	Y / Y	⭐️ 4.5 (37)
High Floor 1 Br in the Heart of Downtown	C$98,148	C$298	88%	1	1	1	C$61	❌	❌	❌	Y / Y	⭐️ 0 (1)
Gorgeous 1bdr+2bed, Across Rogers Center W/Parking	C$84,913	C$234	96%	1	1	1	C$66	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Entire Unit - CN Tower View - Lux. 1 BR DT Condo	C$89,948	C$238	99%	1	1	5	C$154	✅	✅	❌	Y / Y	⭐️ 5 (70)
1 Bedroom Suite - Downtown Core (near MTCC/Rogers)	C$52,203	C$213	63%	1	1	1	C$133	✅	✅	❌	Y / Y	⭐️ 5 (834)
Central downtown condo next2 CNtower+free parking	C$56,603	C$303	49%	1	1	2	C$102	✅	✅	❌	Y / Y	⭐️ 5 (78)
Luxury Condo with City Views 16 mins to Airport	C$90,482	C$270	90%	1	1	1	C$80	❌	❌	❌	Y / Y	⭐️ 5 (66)
Lux Spacious 3 Beds w CN Tower View (Free Parking)	C$100,160	C$390	69%	1	1	1	C$112	✅	✅	✅	Y / Y	⭐️ 5 (86)
Cozy \| Standing Desk \| By CN Tower \| 668Mbps Wi-Fi	C$76,503	C$264	77%	1	1	2	C$87	✅	❌	❌	Y / Y	⭐️ 5 (48)
Central Toronto Suite w/ Free Parking & City Views	C$89,264	C$291	82%	1	1	28	C$95	✅	✅	❌	Y / Y	⭐️ 5 (30)
Toronto style condo	C$83,249	C$298	75%	1	1	2	C$72	❌	❌	✅	Y / Y	⭐️ 5 (81)
Mao’s House	C$56,428	C$268	56%	1	1	28	C$133	✅	❌	❌	Y / Y	⭐️ 5 (42)
Chic 1-BR Condo \| Parking included \| Downtown Core	C$83,411	C$280	80%	1	1	1	C$93	✅	❌	❌	Y / Y	⭐️ 5 (54)
Stylish 1BR/2 bed CN Tower view, Free Parking	C$59,511	C$259	61%	1	1	1	C$76	✅	✅	❌	Y / Y	⭐️ 5 (173)
Closest condo to Rogers Centre/CN tower in Toronto	C$55,626	C$300	49%	1	1	1	C$122	✅	✅	❌	Y / Y	⭐️ 5 (298)
One Bedroom In The Heart Of Toronto	C$72,454	C$210	90%	1	1	1	C$97	✅	❌	❌	Y / Y	⭐️ 5 (111)
Downtown Boho Luxury 1BR Retreat	C$74,549	C$314	63%	1	1	1	C$76	❌	❌	❌	Y / Y	⭐️ 5 (50)
Executive Suite: steps from the CN Tower.	C$83,810	C$270	81%	1	1	2	C$144	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Luxury Downtown Condo For 4 (CN Tower Views)	C$98,950	C$286	93%	1	1	28	C$108	✅	✅	❌	Y / Y	⭐️ 5 (62)
Condo in Downtown Toronto	C$67,388	C$316	57%	1	1	1	C$76	❌	❌	❌	Y / Y	⭐️ 5 (96)
Rare 1BR - Rooftop Pool, Next to MTCC & CN Tower	C$59,767	C$237	69%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
Luxury Escape: Stunning City Views by CN Tower!	C$66,407	C$263	69%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (112)
Downtown Toronto - Emerald City	C$88,342	C$302	80%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (34)
1BR Suite + Den beside Rogers Center w FreeParking	C$70,256	C$266	72%	1	1	29	C$61	✅	❌	✅	Y / Y	⭐️ 5 (65)
Luxury 1BR Executive Suite with Stunning Views!	C$58,033	C$237	65%	1	1	2	C$91	✅	❌	❌	Y / Y	⭐️ 5 (112)

300 Front St W Toronto, Ontario, M5V 0E9

1 bed • 1 bath • 1 guests

Toronto

Zoning

Laws

C$75,562

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$234/night at 65% occupancy.Projected nightly rate is C$280/night at 74% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

CA$77,478

Avg annual revenue

74%

Avg occupancy rate

CA$280

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$35k

C$65k

C$95k

C$125k

CA$15,112

Profit

Revenue

C$75,562

Cleaning

C$10,047

Cohost commission

C$15,112

Owner payout

C$52,893

CA$0

Cash Investment

Renos & Furnishing

C$0

Total

C$0