property-location

327 Bayview Dr Ottawa, Ontario

1 bed • 1 bath • 1 guests

Purchase Price

C$87,974

Annual Revenue

Median of 19 selected comps

Avg Daily Rate
C$492
Occupancy
49%

C$0k

C$65k

C$130k

C$195k

Sign up to see the data on 37 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

CA$26,270

Profit

Revenue

C$87,974

Operating Expenses

C$39,781

Operating Income

C$48,193

Mortgage & Taxes

C$21,923

Profit (Cash Flow)

C$26,270

CA$80,686

Cash Investment

Down Payment

C$65,000

Renos & Furnishing

C$5,936

Closing Costs

C$9,750

Total

C$80,686

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

32.55%

Cap Rate

14.82%

Profit (Cummulative)

C$26,270

C$3,193

C$5,936

C$9,750

C$2,639

Total Gain

C$41,852

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.