BNBCalc Short Term Rental Cohost Analysis 381 Front Street West, Toronto, ON, Canada

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Owner income

$47,177

Per year

This Airbnb could earn an additional

$5,031

Per month vs a Long-Term Rental

Annual Revenue range

$45,853 - $77,348

Annual Revenue

$60,375

AirDNA projects $178/night at 68% occupancy ($44,209). Airbtics projects $168/night at 73% occupancy ($44,793). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,319	$45,853	$61,789	$77,348
Occupancy	61%	72%	87%	95%
Nightly Rate	$138	$171	$190	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mao’s House	$42,353	$189	59%	1	1	2	$96	✅	❌	❌	Y / Y	⭐️ 5 (42)
SPACIOUS ONE Bedroom + Balcony + Parking + 3 BEDS!	$48,999	$149	87%	1	1	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (38)
Literally steps to CN Tower + 150 sqft Terrace	$42,666	$205	53%	1	1	2	$103	✅	✅	❌	Y / Y	⭐️ 5 (42)
luxury views of Toronto	$34,222	$140	65%	1	1	2	$73	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Condo in Downtown Toronto	$42,003	$217	51%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cozy 1 bedroom apt	$30,938	$172	47%	1	1	1	$88	❌	❌	❌	N / Y	⭐️ 5 (11)
Chic, High-Rise Apartment with CN Tower Views	$64,424	$269	65%	1	1	3	$48	✅	❌	❌	Y / Y	⭐️ 5 (236)
Downtown High-rise Condo- CN Tower View	$39,469	$179	57%	1	1	1	$147	✅	✅	❌	Y / Y	⭐️ 5 (39)
Charming 1BR Suite with Pool & Gym	$64,173	$197	87%	1	1	1	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (68)
Paradise Birds 1 Bedroom in Downtown	$106,663	$335	86%	1	1	1	$44	❌	❌	❌	Y / Y	⭐️ 0 (2)
Central Condo Across CN Tower	$33,098	$97	91%	1	1	1	$66	✅	❌	❌	Y / Y	⭐️ 5 (110)
Executive Suite: steps from the CN Tower.	$60,556	$195	81%	1	1	2	$104	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Toronto style condo	$74,443	$257	78%	1	1	2	$52	❌	❌	✅	Y / Y	⭐️ 5 (72)
Luxury Escape: Stunning City Views by CN Tower!	$49,963	$187	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (112)
Rare 1BR - Rooftop Pool, Next to MTCC & CN Tower	$61,636	$180	91%	1	1	1	$96	✅	✅	❌	Y / Y	⭐️ 5 (19)
Spectacular Downtown Toronto Views	$38,258	$231	44%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (41)
Spacious Unit Central to Downtown Toronto	$34,383	$154	61%	1	1	7	$44	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Henry's Place	$34,950	$150	61%	1	1	1	$61	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Gorgeous 1 bdr, 2 bed, Across Rogers Center	$68,062	$191	95%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Modern Condo Next to CN Tower	$44,305	$128	91%	1	1	1	$129	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
Cozy Apartment with Free Parking and Fast Wi-Fi	$48,700	$186	70%	1	1	28	$66	❌	❌	❌	Y / Y	⭐️ 5 (14)
Spacious 1 Bed+Office in Toronto with FREE parking	$43,776	$190	62%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 4.2 (17)
Newly furnished condo across street from CN Tower	$36,301	$96	100%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (67)
Luxury heart of downtown by CN Tower/ MTCC/Union	$41,638	$166	67%	1	1	1	$44	✅	✅	❌	Y / Y	⭐️ 5 (325)
Rogers Centre DT Toronto Condo 1 Parking Space	$39,134	$163	62%	1	1	28	$73	❌	❌	✅	Y / Y	⭐️ 4.6 (29)
Condo in Downtown's Entertainment District	$67,626	$182	100%	1	1	2	$59	✅	❌	✅	Y / Y	⭐️ 5 (55)
Large DT Condo, 3-4 min to Taylor Swift Concert!	$19,354	$165	31%	1	1	2	$37	✅	✅	❌	Y / Y	⭐️ 5 (29)
Modern condo steps from City Gems (free parking)	$29,860	$132	60%	1	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (176)
Beautiful 1 - Bedroom Condo	$44,281	$211	57%	1	1	1	$74	✅	❌	❌	Y / Y	⭐️ 4.9 (63)
1BR Suite + Den beside Rogers Center w FreeParking	$49,010	$188	71%	1	1	29	$44	✅	❌	✅	Y / Y	⭐️ 5 (62)
Chic 1BR - Rooftop Pool, Next to MTCC & CN Tower	$51,386	$180	78%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Bright Condo in the Entertainment District.	$31,885	$85	100%	1	1	5	$59	✅	✅	❌	Y / Y	⭐️ 4.5 (68)
A Superb Condo Across CN Tower,MTCC,Rogers Centre	$38,341	$104	97%	1	1	1	$67	❌	❌	❌	Y / Y	⭐️ 5 (93)
Entire suite in Fashion District	$49,161	$171	78%	1	1	7	$44	✅	✅	❌	Y / Y	⭐️ 5 (12)
Entertainment District w free parking	$35,270	$146	65%	1	1	28	$67	❌	❌	❌	Y / Y	⭐️ 5 (23)
Prime Condo Across CN Tower & MTCC	$35,428	$110	88%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Centrally-Located 1-BR Condo in DT Toronto	$27,619	$98	77%	1	1	28	$147	✅	✅	✅	Y / Y	⭐️ 4.5 (2)
CNTower 1 BD Condo w Parking	$47,960	$156	84%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Downtown Toronto, CN tower and The Well Mall	$21,257	$88	66%	1	1	30	$74	❌	❌	❌	Y / Y	⭐️ 5 (113)
A Superb Prime Condo Across CN Tower & MTCC	$37,088	$108	91%	1	1	1	$59	❌	❌	❌	N / Y	⭐️ 5 (104)

381 Front St W Toronto, Ontario, M5V 3R8

1 bed • 1 bath • 1 guests

Inquire about this property

Contact

test at Test

Toronto

Zoning

Laws

$60,375

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $178/night at 68% occupancy.Projected nightly rate is $168/night at 73% occupancy.

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.

$45,265

Avg annual revenue

73%

Avg occupancy rate

$168

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

$20k

$45k

$75k

$110k

$12,075

Profit

Revenue

$60,375

Cleaning

$2,179

Cohost commission

$12,075

Owner payout

$47,177

$0

Cash Investment

Renos & Furnishing

Total