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 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}

Percentiles25%50%75%90%
Revenue£21,596£33,597£48,963£76,032
Occupancy51%64%73%84%
Nightly Rate£113£141£178£241

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
Cheerful 3BR, 1.5BATH - closed Airport - parking

No image available

£28,665
£107
70%
31.52£97❌❌❌Y / Y⭐️ 5 (44)
Toronto Charming 3 Bedrooms House close to Airport

No image available

£26,680
£131
52%
311£113❌❌❌Y / Y⭐️ 5 (179)
Entire Home in Toronto near YYZ

No image available

£29,680
£127
59%
32.51£68❌❌❌Y / Y⭐️ 4.5 (27)
R & S - Home away from Home

No image available

£35,343
£137
68%
311£57❌❌❌Y / Y⭐️ 4.8 (68)
Modern 4 Bed Home near Airport & Downtown Toronto

No image available

£35,332
£107
84%
322£100❌❌✅Y / Y⭐️ 5 (33)
Trendy Home 15 Min to Downtown Toronto!

No image available

£45,286
£204
58%
323£142❌❌✅Y / Y⭐️ 5 (39)
Newly Renovated 3 Bdr Bungalow w/ Private Backyard

No image available

£30,083
£150
51%
3228£68❌❌❌Y / Y⭐️ 5 (72)
Modern & spacious 3 bedroom 1 bath 2 free parking

No image available

£28,715
£111
67%
311£86❌❌❌Y / Y⭐️ 5 (70)
Peaceful place to stay-3 bedroom-3 bathroom

No image available

£35,666
£141
65%
331£86❌❌❌Y / Y⭐️ 5 (13)
Urban Oasis: Cozy Townhouse

No image available

£38,941
£156
64%
332£86❌❌❌Y / Y⭐️ 4.8 (26)
Beautiful 3 bedrooms Bungalow

No image available

£27,560
£116
64%
314£56❌❌✅Y / Y⭐️ 5 (19)
Etobicoke-Near to Toronto Airport-3RMs-4BDs-Main

No image available

£19,694
£63
85%
3128£86❌❌❌Y / Y⭐️ 5 (5)
Entire Basement Apartment

No image available

£18,529
£114
43%
311£62❌❌❌Y / Y⭐️ 4.5 (29)
Spacious and bright three bedroom House in Toronto

No image available

£25,847
£94
72%
312£56❌❌❌Y / Y⭐️ 5 (31)
Relaxing Luxury Getaway / Hot Tub (YYZ Toronto)

No image available

£33,175
£171
50%
31.528£86❌✅✅Y / Y⭐️ 5 (66)
Luxury Penthouse, Stunning Terrace, Panoramic View

No image available

£55,243
£201
72%
321£113❌❌❌Y / Y⭐️ 5 (50)
The Junction Modern

No image available

£58,574
£309
51%
32.52£113❌❌❌Y / Y⭐️ 5 (15)
Beautiful Home with Hottub near Airport in Toronto

No image available

£64,452
£286
60%
323£143❌✅❌Y / Y⭐️ 5 (20)
Private Newly Renovated 3BDRM House near Airport

No image available

£20,947
£108
51%
3228£80❌❌❌Y / Y⭐️ 4.9 (18)
Stylish and Spacious Bloor West Village Bungalow

No image available

£40,349
£120
91%
323£57❌❌✅Y / Y⭐️ 5 (24)
Modern 3-Bdrm Home with Dedicated Workspace & Gym

No image available

£72,350
£239
82%
32.53£103❌❌❌Y / Y⭐️ 5 (32)
N7 Castle Green Retreat-Hot Tub

No image available

£39,594
£310
34%
332£113❌✅❌Y / Y⭐️ 5 (8)
Fantastic / Custom Build in Luxury Neighbourhood

No image available

£72,821
£262
75%
333£85❌❌❌Y / Y⭐️ 5 (16)
Family Friendly Century Home - 3 Bedrooms, 2 Baths

No image available

£15,275
£79
53%
3228£86❌❌❌Y / Y⭐️ 5 (4)
Stylish 3BR House in Trendy Bloor West w/ Parking

No image available

£38,057
£185
55%
32.51£57❌❌❌Y / Y⭐️ 5 (21)
[Guest Favourite] Cozy 03 BDR retreat in Toronto

No image available

£52,863
£177
81%
331£68❌❌✅Y / Y⭐️ 4.8 (16)
Charming urban heritage home, parking & transit

No image available

£52,207
£150
94%
312£86❌❌❌Y / Y⭐️ 5 (11)
Kozy Bungalow close to Airport

No image available

£23,337
£115
53%
312£56❌❌❌Y / Y⭐️ 4.7 (20)
Newly Renovated 3 Bedroom Home

No image available

£33,255
£181
48%
333£61❌❌❌Y / Y⭐️ 5 (16)
Colourful & Cozy 3-bed Home with Backyard Oasis!

No image available

£18,022
£113
38%
3131£86❌❌✅Y / Y⭐️ 5 (20)
Best New Etobicoke 3BR/2Bath Urban Oasis w/Patio

No image available

£39,364
£181
59%
3230£79❌❌✅Y / Y⭐️ 4.8 (75)
3 Bedroom 2 Bathroom New Condo with Parking

No image available

£40,033
£161
64%
321£114❌❌❌Y / Y⭐️ 5 (14)
Kozy Bungalow South Etobicoke

No image available

£29,049
£140
56%
3128£34❌❌❌Y / Y⭐️ 5 (10)
York Luxury 3 Br House Tesla Charging Free Parking

No image available

£41,940
£156
73%
32.528£113❌❌❌Y / Y⭐️ 5 (26)
Your home away from home-bsmt 5’ from the airport

No image available

£17,179
£104
42%
311£58❌❌❌Y / Y⭐️ 4.9 (36)
Private, Bright renovated 3BDRS unit, near Airport

No image available

£20,519
£75
73%
311£51❌❌❌Y / Y⭐️ 5 (16)
Endearing 3BR - 1 Bath House in Etobicoke

No image available

£48,310
£159
83%
311£0❌❌❌Y / Y⭐️ 4.5 (12)
Luxury Condo Penthouse with Private Terrace

No image available

£55,071
£169
89%
321£0❌❌❌Y / Y⭐️ 5 (18)
Two Level Skyloft, Private Rooftop, Parking

No image available

£34,788
£132
72%
321£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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.98%

Cap Rate

1.61%

Return on Investment

7.71%

property-location

34 Trehorne Dr Toronto, Ontario, M9P 1N9

3 bed • 1 bath • 1 guests

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.

Top 51% of comparables

Top 41% 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.

£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

Sign up to see the data on 40 all comparables

£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

3%

Revenue Appreciation

0%

Cash on Cash Return

0.98%

Cap Rate

1.61%

Profit (Cummulative)

£7,809

£500,400

£6,369

£37,530

£0

Total Gain

£61,275