BNBCalc Short Term Rental Investment Analysis 309 Avery Point Rd, Kawartha Lakes, ON, L0K 1W0

1 bed • 1 bath • 1 guests • CA$900,000

BNB

Calc

Annual Revenue

C$48,764

Profit (Cash Flow)

C$13,876

Cap Rate

2.5%

Annual Revenue

C$48,764

AirDNA projects C$270/night at 39% occupancy ($38,444). Airbtics projects C$181/night at 50% occupancy ($33,033). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, C$215 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$18,948	C$33,704	C$49,927	C$70,797
Occupancy	36%	51%	62%	73%
Nightly Rate	C$141	C$177	C$215	C$257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Carden Alvar Cabin at The Roost Farm	C$35,314	C$205	47%	1	1	1	C$0	❌	❌	❌	N / N	⭐️ 5 (50)
Burdock Cabin \| Unique Lakefront Cabin	C$51,844	C$217	64%	1	1	2	C$53	❌	❌	❌	N / N	⭐️ 0 (0)
Hawkweed Cabin \| Magnificent Lakefront Property	C$47,312	C$201	63%	1	1	2	C$53	❌	❌	❌	N / N	⭐️ 0 (1)
Goldenrod Cabin \| Peaceful Wilderness Retreat	C$45,421	C$201	60%	1	1	2	C$53	❌	❌	❌	N / N	⭐️ 0 (1)
Spacious Apartment Facing The Severn River	C$33,086	C$132	67%	1	1	1	C$32	❌	❌	❌	N / N	⭐️ 5 (145)
Couple’s Romantic & Adventure Retreat on the water	C$42,178	C$118	91%	1	1	1	C$75	❌	✅	✅	Y / Y	⭐️ 4.5 (175)
Stonecrop \| Private cabin on quarry lake	C$66,250	C$235	76%	1	1	2	C$53	❌	❌	✅	N / N	⭐️ 4.5 (3)
Woodrush Cabin \| Charming Lakefront Tiny Cabin	C$55,453	C$233	64%	1	1	2	C$53	❌	❌	❌	N / N	⭐️ 5 (4)
Off Grid “Eh” Frame With Private Trails	C$23,461	C$122	46%	1	1	1	C$53	❌	❌	✅	N / N	⭐️ 4.5 (39)
Cozy Cabin Spa In The Woods	C$29,191	C$271	27%	1	1	1	C$85	❌	❌	❌	N / N	⭐️ 5 (22)
South Muskoka Yurt Village Dome 1	C$59,332	C$296	54%	1	0	1	C$50	❌	❌	✅	N / N	⭐️ 4.5 (43)
Marigold Cabin \| Tiny Cabin in Kawarthas	C$23,603	C$152	41%	1	1	2	C$53	❌	❌	❌	N / N	⭐️ 5 (1)
Lakeside Inn Unit #1	C$24,107	C$106	62%	1	1	1	C$0	❌	❌	❌	N / Y	⭐️ 4.5 (194)
Couples retreat w/hot tub: Romantic Getaway	C$31,145	C$134	60%	1	1	2	C$106	❌	✅	✅	Y / Y	⭐️ 5 (94)
Your Downtown Hot Tub Getaway!	C$51,633	C$182	74%	1	1	1	C$106	❌	✅	✅	N / Y	⭐️ 5 (211)
South Muskoka Yurt Village Cabin 3	C$19,310	C$136	37%	1	0	1	C$50	❌	❌	✅	N / N	⭐️ 4.5 (24)
Luxury 1 Bedroom Apt In The HEART Of Orilla	C$41,680	C$134	83%	1	1	1	C$79	❌	❌	✅	N / Y	⭐️ 5 (121)
ZuKaLand Boathouse with Wood Cedar Spa in Muskoka	C$36,507	C$215	45%	1	1	1	C$53	❌	✅	✅	Y / Y	⭐️ 5 (63)
1 Bedroom bungalow, 2.5 km to Casino Rama	C$19,237	C$181	28%	1	1	1	C$53	❌	❌	✅	N / Y	⭐️ 5 (85)
The Cabin	C$33,889	C$179	51%	1	1	1	C$26	❌	❌	✅	N / N	⭐️ 5 (49)
DaVel DeLuxe Garden view.	C$33,864	C$152	59%	1	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (131)
Orillia Luxury Sunriseview.	C$37,884	C$165	62%	1	1	3	C$69	❌	❌	❌	Y / Y	⭐️ 5 (48)
Side Tracked in Muskoka	C$44,649	C$256	46%	1	1	1	C$53	❌	❌	❌	N / Y	⭐️ 5 (46)
DaVel DeLuxe Relaxation.	C$27,564	C$142	52%	1	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (71)
DaVel DeLuxe Sunset view.	C$31,899	C$144	60%	1	1	2	C$69	❌	❌	❌	Y / Y	⭐️ 5 (78)
Oak Cabin on Sparrow Lake	C$26,683	C$149	47%	1	1	2	C$53	❌	❌	✅	N / Y	⭐️ 5 (30)
Woods Bay Cottage Severn	C$25,671	C$205	33%	1	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (25)
Muskoka Beach House - Cabin 3	C$27,954	C$273	28%	1	1	2	C$0	❌	❌	❌	N / Y	⭐️ 5 (20)
Rustic Bunkie - Serene Weekend Getaway with a View	C$32,317	C$215	40%	1	1	2	C$75	❌	❌	❌	N / Y	⭐️ 5 (39)
Whiskey Rock Campground and Farm	C$32,241	C$149	59%	1	1	1	C$0	✅	❌	✅	Y / Y	⭐️ 0 (4)
Deluxe 1Bed+ rental unit with serene surroundings.	C$37,171	C$134	72%	1	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (11)
Modern, cozy oasis! Relax at the Serenity Shack!	C$41,509	C$227	50%	1	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Muskoka cabin near the beach	C$36,925	C$162	61%	1	1	1	C$59	❌	❌	❌	N / Y	⭐️ 5 (49)
Muskoka Beach House - Cabin 2	C$20,241	C$271	20%	1	1	2	C$32	❌	❌	❌	N / Y	⭐️ 5 (14)
Wilderness Adventure Cabin, Unique Experience	C$37,590	C$141	73%	1	0	2	C$0	❌	❌	✅	N / N	⭐️ 5 (169)
South Muskoka Yurt Village Cabin 2	C$16,389	C$131	32%	1	0	1	C$50	❌	❌	✅	N / N	⭐️ 4.5 (13)
Yarrow Tent \| Magnificent Property with Lake	C$15,298	C$177	23%	1	1	2	C$42	❌	❌	❌	N / N	⭐️ 0 (0)
Senna Tent \| Kawarthas Campground with Lake Access	C$18,538	C$177	28%	1	1	2	C$42	❌	❌	✅	N / N	⭐️ 4.5 (3)
RK's Bed & Breakfast	C$15,301	C$149	28%	1	1	1	C$0	❌	❌	❌	N / N	⭐️ 5 (21)
Cress Tent \| Kawarthas off-grid tiny campground	C$14,689	C$177	22%	1	1	2	C$43	❌	❌	❌	N / N	⭐️ 5 (3)

Return Metrics

11.27% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$13,875	CA$27,751	CA$41,627	CA$55,502	CA$69,378	CA$138,756	CA$416,270
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$809,999	CA$809,999	CA$809,999	CA$809,999	CA$809,999	CA$809,999	CA$809,999
Down Payment	CA$90,000	CA$90,000	CA$90,000	CA$90,000	CA$90,000	CA$90,000	CA$90,000
Property Appreciation	CA$27,000	CA$54,810	CA$83,454	CA$112,957	CA$143,346	CA$309,524	CA$1,284,536
Total Return	CA$940,875	CA$982,561	CA$1,025,081	CA$1,068,460	CA$1,112,725	CA$1,348,281	CA$2,600,806

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.27%

Cap Rate

2.53%

Return on Investment

45.3%

309 Avery Point Rd Kawartha Lakes, Ontario, L0K 1W0

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

-CA$31,139

Annual Profit

2.5%

Cap Rate

11.3%

Cash on Cash

C$48,764

Annual Revenue

BNBCalc predicts this property will get $181 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

CA$33,608

Avg annual revenue

50%

Avg occupancy rate

CA$181

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$15k

C$30k

C$50k

C$65k

CA$13,876

Profit

Revenue

C$48,764

Operating Expenses

C$25,978

Operating Income

C$22,786

Mortgage & Taxes

C$8,910

Profit (Cash Flow)

C$13,876

CA$96,101

Cash Investment

Down Payment

C$90,000

Renos & Furnishing

C$6,101

Total

C$96,101

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.27%

Cap Rate

2.53%

Return on Investment

45.3%