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}

Percentiles	25%	50%	75%	90%
Revenue	C$55,824	C$78,379	C$98,597	C$125,272
Occupancy	63%	78%	86%	92%
Nightly Rate	C$236	C$268	C$305	C$363

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$81,915	C$347	63%	1	1	3	C$141	✅	✅	❌	Y / Y	⭐️ 5 (98)
CENTRAL DOWNTOWN LUXURY APT STEPS TO CN TOWER/LAKE	C$62,465	C$192	84%	1	1	1	C$127	✅	✅	❌	Y / Y	⭐️ 5 (315)
Bright High Floor 1 Br in the Heart of Downtown	C$108,351	C$323	90%	1	1	1	C$61	❌	❌	❌	Y / Y	⭐️ 0 (0)
CN Tower View/King Bed/Parking Included	C$84,470	C$247	92%	1	1	1	C$87	✅	✅	❌	Y / Y	⭐️ 5 (114)
SPACIOUS ONE Bedroom + Balcony + Parking + 3 BEDS!	C$67,546	C$213	84%	1	1	28	C$102	❌	❌	❌	Y / Y	⭐️ 5 (39)
Charming Condo w Parking, CN Tower View & Pool	C$70,153	C$337	56%	1	1	1	C$76	✅	✅	✅	Y / Y	⭐️ 5 (95)
Stylish Suite at 300 Front St W	C$89,973	C$362	67%	1	1	1	C$102	✅	❌	❌	Y / Y	⭐️ 5 (51)
Luxurious Condo In DT Toronto	C$38,095	C$120	81%	1	1	28	C$81	❌	❌	❌	Y / Y	⭐️ 5 (113)
RivetStays - Stunning 1-Bed by Union Station!	C$93,734	C$250	99%	1	1	1	C$87	✅	✅	❌	Y / Y	⭐️ 5 (32)
RivetStays - Charming 1-BDR Near CN Tower & MTCC!	C$90,978	C$267	91%	1	1	1	C$87	✅	✅	❌	Y / Y	⭐️ 5 (59)
Rare 1BR - Rooftop Pool, Next to MTCC & CN Tower	C$73,443	C$233	83%	1	1	1	C$133	✅	✅	❌	Y / Y	⭐️ 5 (19)
Paradise Birds 1 Bedroom in Downtown	C$124,064	C$388	86%	1	1	1	C$61	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ultra-Luxury Skyline Condo Downtown Toronto	C$72,201	C$434	44%	1	1	2	C$101	✅	✅	❌	Y / Y	⭐️ 5 (29)
Toronto Executive Suite: Stunning Skyline Views!	C$97,851	C$425	62%	1	1	2	C$76	✅	✅	❌	Y / Y	⭐️ 5 (45)
Downtown High-rise Condo- CN Tower View	C$55,037	C$264	54%	1	1	1	C$203	✅	✅	❌	Y / Y	⭐️ 5 (40)
Executive Suite, Toronto Skyline	C$69,883	C$215	85%	1	1	1	C$112	✅	❌	❌	Y / Y	⭐️ 4.5 (37)
High Floor 1 Br in the Heart of Downtown	C$97,949	C$297	88%	1	1	1	C$61	❌	❌	❌	Y / Y	⭐️ 0 (1)
Gorgeous 1bdr+2bed, Across Rogers Center W/Parking	C$84,741	C$233	96%	1	1	1	C$66	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Entire Unit - CN Tower View - Lux. 1 BR DT Condo	C$89,766	C$238	99%	1	1	5	C$153	✅	✅	❌	Y / Y	⭐️ 5 (70)
1 Bedroom Suite - Downtown Core (near MTCC/Rogers)	C$52,097	C$213	63%	1	1	1	C$133	✅	✅	❌	Y / Y	⭐️ 5 (834)
Central downtown condo next2 CNtower+free parking	C$56,488	C$302	49%	1	1	2	C$102	✅	✅	❌	Y / Y	⭐️ 5 (78)
Luxury Condo with City Views 16 mins to Airport	C$90,299	C$269	90%	1	1	1	C$80	❌	❌	❌	Y / Y	⭐️ 5 (66)
Lux Spacious 3 Beds w CN Tower View (Free Parking)	C$99,957	C$389	69%	1	1	1	C$112	✅	✅	✅	Y / Y	⭐️ 5 (86)
Cozy \| Standing Desk \| By CN Tower \| 668Mbps Wi-Fi	C$76,349	C$264	77%	1	1	2	C$87	✅	❌	❌	Y / Y	⭐️ 5 (48)
Central Toronto Suite w/ Free Parking & City Views	C$89,083	C$290	82%	1	1	28	C$95	✅	✅	❌	Y / Y	⭐️ 5 (30)
Toronto style condo	C$83,081	C$297	75%	1	1	2	C$72	❌	❌	✅	Y / Y	⭐️ 5 (81)
Mao’s House	C$56,314	C$268	56%	1	1	28	C$133	✅	❌	❌	Y / Y	⭐️ 5 (42)
Chic 1-BR Condo \| Parking included \| Downtown Core	C$83,242	C$279	80%	1	1	1	C$93	✅	❌	❌	Y / Y	⭐️ 5 (54)
Stylish 1BR/2 bed CN Tower view, Free Parking	C$59,390	C$258	61%	1	1	1	C$76	✅	✅	❌	Y / Y	⭐️ 5 (173)
Closest condo to Rogers Centre/CN tower in Toronto	C$55,513	C$300	49%	1	1	1	C$122	✅	✅	❌	Y / Y	⭐️ 5 (298)
One Bedroom In The Heart Of Toronto	C$72,307	C$210	90%	1	1	1	C$97	✅	❌	❌	Y / Y	⭐️ 5 (111)
Downtown Boho Luxury 1BR Retreat	C$74,398	C$314	63%	1	1	1	C$76	❌	❌	❌	Y / Y	⭐️ 5 (50)
Executive Suite: steps from the CN Tower.	C$83,640	C$269	81%	1	1	2	C$144	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Luxury Downtown Condo For 4 (CN Tower Views)	C$98,750	C$286	93%	1	1	28	C$108	✅	✅	❌	Y / Y	⭐️ 5 (62)
Condo in Downtown Toronto	C$67,252	C$315	57%	1	1	1	C$76	❌	❌	❌	Y / Y	⭐️ 5 (96)
Rare 1BR - Rooftop Pool, Next to MTCC & CN Tower	C$59,646	C$236	69%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
Luxury Escape: Stunning City Views by CN Tower!	C$66,273	C$262	69%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (112)
Downtown Toronto - Emerald City	C$88,163	C$301	80%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (34)
1BR Suite + Den beside Rogers Center w FreeParking	C$70,114	C$265	72%	1	1	29	C$61	✅	❌	✅	Y / Y	⭐️ 5 (65)
Luxury 1BR Executive Suite with Stunning Views!	C$57,915	C$236	65%	1	1	2	C$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$40,374	CA$80,749	CA$121,124	CA$161,499	CA$201,874	CA$403,749	CA$1,211,248
Revenue Appreciation	CA$754	CA$1,515	CA$2,284	CA$3,061	CA$3,846	CA$7,889	CA$26,230
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$19,200	CA$38,976	CA$59,345	CA$80,325	CA$101,935	CA$220,106	CA$913,447
Total Return	CA$NaN	CA$NaN	CA$NaN	CA$NaN	CA$NaN	CA$NaN	CA$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

164.05%

Cap Rate

7.29%

Return on Investment

240.64%

300 Front St W Toronto, Ontario, M5V 0E9

1 bed • 1 bath • 4 guests

Purchase Price

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.

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$77,322

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

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

Revenue Appreciation

Cash on Cash Return

164.05%

Cap Rate

7.29%

Return on Investment

240.64%