BNBCalc Short Term Rental Investment Analysis 34 Trehorne Drive, Etobicoke, ON, Canada

3 bed • 1 bath • 1 guests • £1,251,000

BNB

Calc

Annual Revenue

£35,350

Profit (Cash Flow)

£7,809

Cap Rate

1.6%

Annual Revenue

£35,350

AirDNA projects £147/night at 53% occupancy ($28,394). Airbtics projects £154/night at 63% occupancy ($35,350). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, £154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	£21,596	£33,597	£48,963	£76,032
Occupancy	51%	64%	73%	84%
Nightly Rate	£113	£141	£178	£241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 3BR, 1.5BATH - closed Airport - parking	£28,665	£107	70%	3	1.5	2	£97	❌	❌	❌	Y / Y	⭐️ 5 (44)
Toronto Charming 3 Bedrooms House close to Airport	£26,680	£131	52%	3	1	1	£113	❌	❌	❌	Y / Y	⭐️ 5 (179)
Entire Home in Toronto near YYZ	£29,680	£127	59%	3	2.5	1	£68	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
R & S - Home away from Home	£35,343	£137	68%	3	1	1	£57	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Modern 4 Bed Home near Airport & Downtown Toronto	£35,332	£107	84%	3	2	2	£100	❌	❌	✅	Y / Y	⭐️ 5 (33)
Trendy Home 15 Min to Downtown Toronto!	£45,286	£204	58%	3	2	3	£142	❌	❌	✅	Y / Y	⭐️ 5 (39)
Newly Renovated 3 Bdr Bungalow w/ Private Backyard	£30,083	£150	51%	3	2	28	£68	❌	❌	❌	Y / Y	⭐️ 5 (72)
Modern & spacious 3 bedroom 1 bath 2 free parking	£28,715	£111	67%	3	1	1	£86	❌	❌	❌	Y / Y	⭐️ 5 (70)
Peaceful place to stay-3 bedroom-3 bathroom	£35,666	£141	65%	3	3	1	£86	❌	❌	❌	Y / Y	⭐️ 5 (13)
Urban Oasis: Cozy Townhouse	£38,941	£156	64%	3	3	2	£86	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Beautiful 3 bedrooms Bungalow	£27,560	£116	64%	3	1	4	£56	❌	❌	✅	Y / Y	⭐️ 5 (19)
Etobicoke-Near to Toronto Airport-3RMs-4BDs-Main	£19,694	£63	85%	3	1	28	£86	❌	❌	❌	Y / Y	⭐️ 5 (5)
Entire Basement Apartment	£18,529	£114	43%	3	1	1	£62	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Spacious and bright three bedroom House in Toronto	£25,847	£94	72%	3	1	2	£56	❌	❌	❌	Y / Y	⭐️ 5 (31)
Relaxing Luxury Getaway / Hot Tub (YYZ Toronto)	£33,175	£171	50%	3	1.5	28	£86	❌	✅	✅	Y / Y	⭐️ 5 (66)
Luxury Penthouse, Stunning Terrace, Panoramic View	£55,243	£201	72%	3	2	1	£113	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Junction Modern	£58,574	£309	51%	3	2.5	2	£113	❌	❌	❌	Y / Y	⭐️ 5 (15)
Beautiful Home with Hottub near Airport in Toronto	£64,452	£286	60%	3	2	3	£143	❌	✅	❌	Y / Y	⭐️ 5 (20)
Private Newly Renovated 3BDRM House near Airport	£20,947	£108	51%	3	2	28	£80	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Stylish and Spacious Bloor West Village Bungalow	£40,349	£120	91%	3	2	3	£57	❌	❌	✅	Y / Y	⭐️ 5 (24)
Modern 3-Bdrm Home with Dedicated Workspace & Gym	£72,350	£239	82%	3	2.5	3	£103	❌	❌	❌	Y / Y	⭐️ 5 (32)
N7 Castle Green Retreat-Hot Tub	£39,594	£310	34%	3	3	2	£113	❌	✅	❌	Y / Y	⭐️ 5 (8)
Fantastic / Custom Build in Luxury Neighbourhood	£72,821	£262	75%	3	3	3	£85	❌	❌	❌	Y / Y	⭐️ 5 (16)
Family Friendly Century Home - 3 Bedrooms, 2 Baths	£15,275	£79	53%	3	2	28	£86	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stylish 3BR House in Trendy Bloor West w/ Parking	£38,057	£185	55%	3	2.5	1	£57	❌	❌	❌	Y / Y	⭐️ 5 (21)
[Guest Favourite] Cozy 03 BDR retreat in Toronto	£52,863	£177	81%	3	3	1	£68	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Charming urban heritage home, parking & transit	£52,207	£150	94%	3	1	2	£86	❌	❌	❌	Y / Y	⭐️ 5 (11)
Kozy Bungalow close to Airport	£23,337	£115	53%	3	1	2	£56	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Newly Renovated 3 Bedroom Home	£33,255	£181	48%	3	3	3	£61	❌	❌	❌	Y / Y	⭐️ 5 (16)
Colourful & Cozy 3-bed Home with Backyard Oasis!	£18,022	£113	38%	3	1	31	£86	❌	❌	✅	Y / Y	⭐️ 5 (20)
Best New Etobicoke 3BR/2Bath Urban Oasis w/Patio	£39,364	£181	59%	3	2	30	£79	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
3 Bedroom 2 Bathroom New Condo with Parking	£40,033	£161	64%	3	2	1	£114	❌	❌	❌	Y / Y	⭐️ 5 (14)
Kozy Bungalow South Etobicoke	£29,049	£140	56%	3	1	28	£34	❌	❌	❌	Y / Y	⭐️ 5 (10)
York Luxury 3 Br House Tesla Charging Free Parking	£41,940	£156	73%	3	2.5	28	£113	❌	❌	❌	Y / Y	⭐️ 5 (26)
Your home away from home-bsmt 5’ from the airport	£17,179	£104	42%	3	1	1	£58	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Private, Bright renovated 3BDRS unit, near Airport	£20,519	£75	73%	3	1	1	£51	❌	❌	❌	Y / Y	⭐️ 5 (16)
Endearing 3BR - 1 Bath House in Etobicoke	£48,310	£159	83%	3	1	1	£0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Luxury Condo Penthouse with Private Terrace	£55,071	£169	89%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Two Level Skyloft, Private Rooftop, Parking	£34,788	£132	72%	3	2	1	£0	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

0.98% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	£7,808	£15,617	£23,426	£31,235	£39,044	£78,089	£234,268
Revenue Appreciation	£0	£0	£0	£0	£0	£0	£0
Home Equity	£500,400	£500,400	£500,400	£500,400	£500,400	£500,400	£500,400
Down Payment	£750,600	£750,600	£750,600	£750,600	£750,600	£750,600	£750,600
Property Appreciation	£37,530	£76,185	£116,001	£157,011	£199,251	£430,239	£1,785,505
Total Return	£1,296,338	£1,342,803	£1,390,428	£1,439,247	£1,489,296	£1,759,329	£3,270,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.98%

Cap Rate

1.61%

Return on Investment

7.71%

34 Trehorne Dr Toronto, Ontario, M9P 1N9

3 bed • 1 bath • 1 guests

Purchase Price

Toronto

Zoning

Laws

-12

Airbnb Investor Score

-£37,717

Annual Profit

1.6%

Cap Rate

1.0%

Cash on Cash

£35,350

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is £147/night at 53% occupancy.Projected nightly rate is £154/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

£36,382

Avg annual revenue

63%

Avg occupancy rate

£154

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

£10k

£30k

£50k

£75k

£7,809

Profit

Revenue

£35,350

Operating Expenses

£15,157

Operating Income

£20,194

Mortgage & Taxes

£12,385

Profit (Cash Flow)

£7,809

£756,969

Cash Investment

Down Payment

£750,600

Renos & Furnishing

£6,369

Total

£756,969

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.98%

Cap Rate

1.61%

Return on Investment

7.71%