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 Investment Analysis 300 Front Street West, Toronto, ON, Canada

1 bed • 1 bath • 4 guests • CA$640,000

BNB

Calc

Annual Revenue

C$75,409

Profit (Cash Flow)

C$40,375

Cap Rate

7.3%

Annual Revenue

C$75,409

AirDNA projects C$242/night at 68% occupancy ($60,032). Airbtics projects C$279/night at 74% occupancy ($75,408). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, C$279 rate per night.

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

Percentiles25%50%75%90%
RevenueC$55,824C$78,379C$98,597C$125,272
Occupancy63%78%86%92%
Nightly RateC$236C$268C$305C$363

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
Downtown Toronto Condo,TIFF,CN Tower,MTCC,BlueJays
C$81,915
C$347
63%
113C$141✅✅❌Y / Y⭐️ 5 (98)
CENTRAL DOWNTOWN LUXURY APT STEPS TO CN TOWER/LAKE
C$62,465
C$192
84%
111C$127✅✅❌Y / Y⭐️ 5 (315)
Bright High Floor 1 Br in the Heart of Downtown
C$108,351
C$323
90%
111C$61❌❌❌Y / Y⭐️ 0 (0)
CN Tower View/King Bed/Parking Included
C$84,470
C$247
92%
111C$87✅✅❌Y / Y⭐️ 5 (114)
SPACIOUS ONE Bedroom + Balcony + Parking + 3 BEDS!
C$67,546
C$213
84%
1128C$102❌❌❌Y / Y⭐️ 5 (39)
Charming Condo w Parking, CN Tower View & Pool
C$70,153
C$337
56%
111C$76✅✅✅Y / Y⭐️ 5 (95)
Stylish Suite at 300 Front St W
C$89,973
C$362
67%
111C$102✅❌❌Y / Y⭐️ 5 (51)
Luxurious Condo In DT Toronto
C$38,095
C$120
81%
1128C$81❌❌❌Y / Y⭐️ 5 (113)
RivetStays - Stunning 1-Bed by Union Station!
C$93,734
C$250
99%
111C$87✅✅❌Y / Y⭐️ 5 (32)
RivetStays - Charming 1-BDR Near CN Tower & MTCC!
C$90,978
C$267
91%
111C$87✅✅❌Y / Y⭐️ 5 (59)
Rare 1BR - Rooftop Pool, Next to MTCC & CN Tower
C$73,443
C$233
83%
111C$133✅✅❌Y / Y⭐️ 5 (19)
Paradise Birds 1 Bedroom in Downtown
C$124,064
C$388
86%
111C$61❌❌❌Y / Y⭐️ 0 (2)
Ultra-Luxury Skyline Condo Downtown Toronto
C$72,201
C$434
44%
112C$101✅✅❌Y / Y⭐️ 5 (29)
Toronto Executive Suite: Stunning Skyline Views!
C$97,851
C$425
62%
112C$76✅✅❌Y / Y⭐️ 5 (45)
Downtown High-rise Condo- CN Tower View
C$55,037
C$264
54%
111C$203✅✅❌Y / Y⭐️ 5 (40)
Executive Suite, Toronto Skyline
C$69,883
C$215
85%
111C$112✅❌❌Y / Y⭐️ 4.5 (37)
High Floor 1 Br in the Heart of Downtown
C$97,949
C$297
88%
111C$61❌❌❌Y / Y⭐️ 0 (1)
Gorgeous 1bdr+2bed, Across Rogers Center W/Parking
C$84,741
C$233
96%
111C$66❌❌❌Y / Y⭐️ 4.5 (60)
Entire Unit - CN Tower View - Lux. 1 BR DT Condo
C$89,766
C$238
99%
115C$153✅✅❌Y / Y⭐️ 5 (70)
1 Bedroom Suite - Downtown Core (near MTCC/Rogers)
C$52,097
C$213
63%
111C$133✅✅❌Y / Y⭐️ 5 (834)
Central downtown condo next2 CNtower+free parking
C$56,488
C$302
49%
112C$102✅✅❌Y / Y⭐️ 5 (78)
Luxury Condo with City Views 16 mins to Airport
C$90,299
C$269
90%
111C$80❌❌❌Y / Y⭐️ 5 (66)
Lux Spacious 3 Beds w CN Tower View (Free Parking)
C$99,957
C$389
69%
111C$112✅✅✅Y / Y⭐️ 5 (86)
Cozy | Standing Desk | By CN Tower | 668Mbps Wi-Fi
C$76,349
C$264
77%
112C$87✅❌❌Y / Y⭐️ 5 (48)
Central Toronto Suite w/ Free Parking & City Views
C$89,083
C$290
82%
1128C$95✅✅❌Y / Y⭐️ 5 (30)
Toronto style condo
C$83,081
C$297
75%
112C$72❌❌✅Y / Y⭐️ 5 (81)
Mao’s House
C$56,314
C$268
56%
1128C$133✅❌❌Y / Y⭐️ 5 (42)
Chic 1-BR Condo | Parking included | Downtown Core
C$83,242
C$279
80%
111C$93✅❌❌Y / Y⭐️ 5 (54)
Stylish 1BR/2 bed CN Tower view, Free Parking
C$59,390
C$258
61%
111C$76✅✅❌Y / Y⭐️ 5 (173)
Closest condo to Rogers Centre/CN tower in Toronto
C$55,513
C$300
49%
111C$122✅✅❌Y / Y⭐️ 5 (298)
One Bedroom In The Heart Of Toronto
C$72,307
C$210
90%
111C$97✅❌❌Y / Y⭐️ 5 (111)
Downtown Boho Luxury 1BR Retreat
C$74,398
C$314
63%
111C$76❌❌❌Y / Y⭐️ 5 (50)
Executive Suite: steps from the CN Tower.
C$83,640
C$269
81%
112C$144✅❌❌Y / Y⭐️ 4.9 (43)
Luxury Downtown Condo For 4 (CN Tower Views)
C$98,750
C$286
93%
1128C$108✅✅❌Y / Y⭐️ 5 (62)
Condo in Downtown Toronto
C$67,252
C$315
57%
111C$76❌❌❌Y / Y⭐️ 5 (96)
Rare 1BR - Rooftop Pool, Next to MTCC & CN Tower
C$59,646
C$236
69%
111C$0✅✅❌Y / Y⭐️ 5 (10)
Luxury Escape: Stunning City Views by CN Tower!
C$66,273
C$262
69%
111C$0❌❌❌Y / Y⭐️ 5 (112)
Downtown Toronto - Emerald City
C$88,163
C$301
80%
111C$0✅✅❌Y / Y⭐️ 5 (34)
1BR Suite + Den beside Rogers Center w FreeParking
C$70,114
C$265
72%
1129C$61✅❌✅Y / Y⭐️ 5 (65)
Luxury 1BR Executive Suite with Stunning Views!
C$57,915
C$236
65%
112C$91✅❌❌Y / Y⭐️ 5 (112)

Return Metrics

164.05% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$40,374CA$80,749CA$121,124CA$161,499CA$201,874CA$403,749CA$1,211,248
Revenue AppreciationCA$754CA$1,515CA$2,284CA$3,061CA$3,846CA$7,889CA$26,230
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$19,200CA$38,976CA$59,345CA$80,325CA$101,935CA$220,106CA$913,447
Total ReturnCA$NaNCA$NaNCA$NaNCA$NaNCA$NaNCA$NaNCA$NaN

Property Appreciation:

3%

Revenue Appreciation:

1%

Cash on Cash Return

164.05%

Cap Rate

7.29%

Return on Investment

240.64%

property-location

300 Front St W Toronto, Ontario, M5V 0E9

1 bed • 1 bath • 4 guests

Toronto

Zoning


Laws

502

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


🏊‍♂️ 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

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%

Profit (Cummulative)

C$40,375

C$NaN

C$5,870

C$19,200

C$754

Total Gain

C$60,329