BNBCalc Short Term Rental Cohost Analysis 349 Siddon Lake Pl, FARA, ON, K0L 1C0

3 bed • 1 bath • 8 guests • CA$0

BNB

Calc

Owner income

C$60,634

Per year

This Airbnb could earn an additional

C$7,218

Per month vs a Long-Term Rental

Annual Revenue range

C$57,136 - C$124,719

Annual Revenue

C$86,620

AirDNA projects C$388/night at 34% occupancy ($48,201). Airbtics projects C$318/night at 55% occupancy ($63,978). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, C$395 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$39,964	C$57,136	C$92,680	C$124,719
Occupancy	46%	55%	63%	72%
Nightly Rate	C$232	C$276	C$391	C$455

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Petfriendly Fall retreat LaBellaVista Lakehouse	C$93,539	C$361	66%	3	1	1	C$168	❌	❌	✅	Y / Y	⭐️ 5 (55)
Rose-Eh Chalet, Lakefront A-Frame Cottage,Bancroft	C$81,556	C$240	91%	3	1.5	2	C$168	❌	❌	✅	Y / Y	⭐️ 5 (298)
Jeffrey Lake Cabin \| Lakefront · Hot Tub	C$90,849	C$337	72%	3	1	2	C$125	❌	✅	✅	Y / Y	⭐️ 5 (190)
Beyond the Pines Bancroft	C$81,385	C$500	43%	3	2	2	C$183	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Luxury Cottage with Private Lake Access	C$82,817	C$405	52%	3	2	2	C$158	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
River, Kayaks, Hike, Tim Horton, Shops, Restaurant	C$37,351	C$176	55%	3	2	2	C$53	❌	❌	✅	Y / Y	⭐️ 5 (282)
Lakeside Log Cabin	C$50,083	C$210	56%	3	1.5	5	C$209	❌	❌	❌	Y / Y	⭐️ 5 (15)
York Riverscape Cottage	C$37,645	C$198	51%	3	1	3	C$105	❌	❌	✅	Y / Y	⭐️ 5 (212)
The Stone House	C$31,133	C$282	30%	3	2	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (48)
The Paudash Lakehouse: Beautiful wooded lake views	C$40,463	C$300	33%	3	2	2	C$105	❌	❌	❌	Y / Y	⭐️ 5 (11)
Paradise on Paudash-Southern Exposure	C$100,870	C$371	72%	3	2	2	C$158	❌	✅	✅	N / N	⭐️ 5 (30)
Private 3 bdrm Country Retreat	C$53,548	C$280	50%	3	1.5	2	C$209	❌	❌	✅	Y / Y	⭐️ 5 (112)
Gorgeous Private All-Season Home	C$21,923	C$129	45%	3	2.5	2	C$125	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
The Croft- Cozy Lakefront Cottage with View	C$44,528	C$245	49%	3	1	2	C$78	❌	❌	❌	N / Y	⭐️ 5 (104)
Lakefront Cottage with Hot Tub and Beach	C$88,760	C$391	60%	3	1	3	C$158	❌	❌	✅	Y / Y	⭐️ 5 (32)
Spacious Cottage in Bancroft - Sauna/Waterfront	C$64,068	C$247	66%	3	2	2	C$158	❌	✅	✅	N / N	⭐️ 4.5 (3)
Luxury Waterfront Cottage! w/ A/C, WiFi, Hot Tub!	C$41,525	C$198	55%	3	2.5	1	C$168	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
3BR Cottage - your presence makes it unique!	C$78,515	C$466	46%	3	2.5	2	C$0	❌	✅	✅	Y / Y	⭐️ 5 (26)
Bancroft, Paudash Lake Cottage with Hotub	C$67,302	C$573	29%	3	1	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (6)
Peaceful Retreat on Baptiste Lake	C$75,641	C$262	79%	3	1.5	2	C$0	❌	✅	❌	N / Y	⭐️ 5 (138)
Riddell Lake View Cottage	C$44,127	C$199	59%	3	2	6	C$158	❌	❌	✅	Y / Y	⭐️ 5 (181)
THE WOLF’S DEN 🐺 🌙	C$63,773	C$405	43%	3	1	2	C$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Tait Lakehouse	C$50,252	C$208	63%	3	1.5	3	C$314	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Bentley Lake - Waterfront - Sleeps 8	C$49,332	C$196	63%	3	2	5	C$159	❌	✅	❌	Y / Y	⭐️ 5 (123)
Serene Riverfront Retreat	C$59,221	C$239	63%	3	2	1	C$206	❌	❌	✅	Y / Y	⭐️ 5 (17)
Beautiful 4 season cottage with lake views	C$58,641	C$260	60%	3	2	2	C$168	❌	❌	✅	Y / Y	⭐️ 5 (27)
Tranquill house close to L'Amable public beach	C$56,659	C$395	39%	3	2	7	C$158	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Cheerful 3 bedroom cottage on Baptiste Lake.	C$39,239	C$162	62%	3	2	1	C$115	❌	❌	✅	Y / Y	⭐️ 5 (103)
Charming Lakefront Cottage w/ Hot Tub & Fire Pit	C$96,384	C$418	63%	3	2	2	C$0	❌	❌	✅	Y / N	⭐️ 4.9 (83)
A Millionaires Walk Stay	C$36,026	C$209	46%	3	2	3	C$105	❌	❌	✅	Y / Y	⭐️ 5 (63)
The Lookout- 3 Bedroom Waterfront Cottage	C$76,934	C$273	77%	3	1	2	C$0	❌	✅	✅	Y / Y	⭐️ 5 (32)
Booth Lane -3 bedroom Waterfront cottage	C$70,459	C$963	20%	3	1.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy Coe Island Oasis	C$59,920	C$334	49%	3	1	3	C$0	❌	❌	✅	N / N	⭐️ 5 (8)
Beautiful cottage house on baptiste lake	C$91,587	C$455	55%	3	2	2	C$0	❌	❌	✅	N / N	⭐️ 5 (5)
Bancroft Petals Cottage I Sleeps 9 l BBQ l POOL	C$59,067	C$270	59%	3	1	1	C$183	❌	❌	✅	Y / Y	⭐️ 5 (9)
3BR Cottage w /Sand Beach, WiFi, Deck, Watercraft	C$118,126	C$323	100%	3	1	1	C$158	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cozy lakefront retreat	C$61,831	C$259	63%	3	1	4	C$209	❌	✅	✅	Y / Y	⭐️ 4.5 (103)

349 Siddon Lake Pl FARA, Ontario, K0L 1C0

3 bed • 1 bath • 8 guests

C$86,620

Annual Revenue

BNBCalc predicts this property will get $318 per night with 55% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

CA$59,906

Avg annual revenue

53%

Avg occupancy rate

CA$314

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$20k

C$55k

C$85k

C$120k

CA$17,324

Profit

Revenue

C$86,620

Cleaning

C$11,221

Cohost commission

C$17,324

Owner payout

C$60,634

CA$0

Cash Investment

Renos & Furnishing

C$0

Total

C$0