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 3840 Ferne Avenue, Camlachie, ON, Canada

3 bed β€’ 2 bath β€’ 8 guests β€’ CA$1,369,000

BNB

Calc

Report by:

Sean Parker

sean.parker@simplehosts.ca

www.simplehosts.ca

Annual Revenue

C$134,432

Profit (Cash Flow)

C$321

Cap Rate

6.5%

Annual Revenue

C$134,432

Airbtics projects C$326/night at 58% occupancy ($69,137). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 77% occupancy rate, C$478 rate per night.

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

Percentiles25%50%75%90%
RevenueC$34,640C$70,537C$106,462C$137,904
Occupancy42%59%70%77%
Nightly RateC$222C$322C$407C$478

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
Sparks on the Water- Blue Point Bay

No image available

C$103,411
C$459
59%
321C$212βŒβœ…βœ…Y / Y⭐️ 5 (110)
Sparks on the Water- Blue Point Bay II

No image available

C$115,996
C$439
70%
331C$293βœ…βŒβœ…Y / Y⭐️ 5 (91)
Tree Shade House

No image available

C$43,358
C$188
60%
311C$52βŒβŒβœ…Y / Y⭐️ 5 (50)
The Plympton - Camlachie Chapel

No image available

C$36,511
C$253
37%
31.52C$160βŒβŒβœ…Y / Y⭐️ 5 (313)
The Cardinal Point

No image available

C$97,468
C$469
54%
322C$212βŒβŒβœ…Y / Y⭐️ 5 (66)
Modern Fun Beach House 1 blk to Lake 3Bdrm 3BA BBQ

No image available

C$53,061
C$179
79%
32.51C$129βŒβŒβœ…Y / Y⭐️ 5 (51)
Smitty's Lake House Retreat

No image available

C$86,509
C$308
76%
322C$133βŒβŒβœ…Y / Y⭐️ 5 (51)
Bright's Grove Cottage - 3 Bedroom, 2 bath

No image available

C$53,004
C$211
67%
321C$79❌❌❌Y / Y⭐️ 5 (83)
Strathuron House

No image available

C$40,846
C$162
69%
322C$0❌❌❌Y / Y⭐️ 5 (31)
Lakefront Beach House

No image available

C$56,162
C$365
42%
322C$0❌❌❌Y / Y⭐️ 5 (11)
Sunset Dreams, Getaway Cottage(Lambton Shores)

No image available

C$38,796
C$228
46%
312C$48βŒβŒβœ…Y / Y⭐️ 5 (98)
Lakeview Haven Cottage w Hot Tub & Beach Access

No image available

C$37,161
C$127
77%
322C$149βŒβœ…βœ…Y / Y⭐️ 5 (226)
The Oasis Beach Home

No image available

C$131,493
C$495
72%
322C$240βŒβŒβœ…Y / Y⭐️ 5 (24)
Paddles, The Beach House

No image available

C$59,725
C$378
42%
31.52C$160βŒβŒβœ…Y / Y⭐️ 5 (58)
Lake Huron Heaven! 3 Bedroom Beautiful Cottage!

No image available

C$72,725
C$201
92%
313C$160βŒβŒβœ…Y / Y⭐️ 4.8 (14)
Cottage Cliff Beach

No image available

C$71,922
C$323
60%
31.52C$85❌❌❌Y / Y⭐️ 5 (106)
Gorgeous Lake Huron waterfront cottage

No image available

C$58,912
C$233
69%
313C$22βŒβŒβœ…Y / Y⭐️ 5 (97)
Lake Huron Waterfront Beach House

No image available

C$35,903
C$303
32%
322C$53❌❌❌Y / Y⭐️ 5 (97)
Lakefront Get-Away

No image available

C$43,415
C$321
37%
312C$0❌❌❌N / Y⭐️ 5 (70)
Gorgeous Lake Huron Beach House

No image available

C$101,012
C$477
57%
333C$266βŒβŒβœ…Y / Y⭐️ 5 (12)
Your home away from home. Driving range next door.

No image available

C$65,400
C$388
46%
32.53C$0βœ…βœ…βœ…Y / Y⭐️ 5 (13)
Beachwood Retreat in BG

No image available

C$61,140
C$225
73%
324C$127❌❌❌Y / Y⭐️ 5 (26)
Lake Huron Cottage Oasis

No image available

C$61,885
C$176
91%
315C$97❌❌❌Y / Y⭐️ 4.8 (30)
The Brights Beach Club

No image available

C$75,355
C$284
71%
323C$234βŒβŒβœ…Y / Y⭐️ 4.7 (34)
Million Dollar Lake View

No image available

C$55,768
C$399
38%
333C$107❌❌❌Y / Y⭐️ 5 (29)
Waterfront All-season Home - Cliff Haven on Huron

No image available

C$112,822
C$530
58%
326C$160βŒβŒβœ…Y / Y⭐️ 5 (22)
Lake Huron's Hidden Gem Cottage Oasis!

No image available

C$41,997
C$198
58%
312C$0βŒβŒβœ…N / Y⭐️ 5 (86)
Gallimere Beach Getaway

No image available

C$48,783
C$205
65%
313C$0βœ…βŒβœ…Y / Y⭐️ 5 (15)
Rustic 3-bedroom cottage with private beach

No image available

C$99,620
C$401
67%
314C$160βŒβŒβœ…Y / Y⭐️ 5 (19)
Cozy Waterfront Cottage on Lake Huron's Blue Coast

No image available

C$43,173
C$284
39%
323C$160❌❌❌Y / Y⭐️ 5 (34)
Cedar Cove Cottage

No image available

C$49,212
C$217
58%
312C$374βŒβŒβœ…Y / Y⭐️ 4.5 (16)
Big Cozy Cottage

No image available

C$96,145
C$423
59%
331C$160❌❌❌Y / Y⭐️ 5 (5)
Family Cottage with Private Beach

No image available

C$82,865
C$338
67%
322C$0❌❌❌Y / Y⭐️ 5 (90)
Waterfront/Private Beach 2-Bdm Home + 1-Bdm Bunkie

No image available

C$55,735
C$412
37%
324C$0❌❌❌Y / Y⭐️ 5 (7)
Wakeup Lake

No image available

C$80,777
C$393
56%
323C$91❌❌❌N / Y⭐️ 5 (5)
Huron Holiday Beachfront with hot tub

No image available

C$78,172
C$514
41%
322C$256βœ…βœ…βŒY / Y⭐️ 5 (7)
Home in Brights Grove 3 bd. steps to the beach

No image available

C$113,229
C$407
75%
311C$160βŒβŒβœ…Y / Y⭐️ 4.5 (109)
Renovated Lakefront Cottage-Sandy Beach & Hot Tub!

No image available

C$147,193
C$400
100%
311C$160βŒβœ…βŒY / Y⭐️ 5 (10)

Return Metrics

1.57% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$320CA$641CA$961CA$1,282CA$1,603CA$3,206CA$9,619
Revenue AppreciationCA$2,688CA$5,431CA$8,228CA$11,081CA$13,991CA$29,439CA$109,072
Home EquityCA$1,218,409CA$1,218,409CA$1,218,409CA$1,218,409CA$1,218,409CA$1,218,409CA$1,218,409
Down PaymentCA$150,590CA$150,590CA$150,590CA$150,590CA$150,590CA$150,590CA$150,590
Property AppreciationCA$41,070CA$83,372CA$126,943CA$171,821CA$218,046CA$470,821CA$1,953,922
Total ReturnCA$1,413,079CA$1,458,444CA$1,505,133CA$1,553,185CA$1,602,641CA$1,872,467CA$3,441,614

Property Appreciation:

3%

Revenue Appreciation:

2%

Cash on Cash Return

1.57%

Cap Rate

6.46%

Return on Investment

38.11%

property-location

3840 Ferne Ave Camlachie, Ontario, N0N 1E0

3 bed β€’ 2 bath β€’ 8 guests

Agent

Inquire about this property

Contact Sean

21

Airbnb Investor Score

CA$320

Annual Profit

6.5%

Cap Rate

1.6%

Cash on Cash

C$134,432

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Airbtics projects C$326/night at 58% occupancy ($69,137).

Top 11% of comparables

Top 11% 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.

CA$69,480

Avg annual revenue

58%

Avg occupancy rate

CA$326

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$25k

C$65k

C$105k

C$150k

Sign up to see the data on 40 all comparables

CA$321

Profit

Revenue

C$134,432

Operating Expenses

C$45,984

Operating Income

C$88,447

Mortgage & Taxes

C$88,127

Profit (Cash Flow)

C$321

CA$191,660

Cash Investment

Down Payment

C$150,590

Renos & Furnishing

C$0

Closing Costs

C$41,070

Total

C$191,660

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

2%

Cash on Cash Return

1.57%

Cap Rate

6.46%

Profit (Cummulative)

C$321

C$1,218,410

C$0

C$41,070

C$2,689

Total Gain

C$73,045