Airbnb Investor Score
CA$40,374
Annual Profit
7.3%
Cap Rate
164.1%
Cash on Cash
C$75,409
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$242/night at 68% occupancy.Projected nightly rate is C$279/night at 74% occupancy.
Top 53% of comparables
Top 44% 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$77,322
Avg annual revenue
74%
Avg occupancy rate
CA$280
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$35k
C$65k
C$95k
C$125k
Sign up to see the data on 40 all comparables
CA$40,375
Profit
Revenue
C$75,409
Operating Expenses
C$28,698
Operating Income
C$46,711
Mortgage & Taxes
C$6,336
Profit (Cash Flow)
C$40,375
CA$5,870
Cash Investment
Down Payment
C$0
Renos & Furnishing
C$5,870
Total
C$5,870
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
1%
Cash on Cash Return
164.05%
Cap Rate
7.29%