BNBCalc Short Term Rental Investment Analysis 393 Dundas St W, Oakville, ON, L6M 4M2

2 bed • 2 bath • 4 guests • CA$600,000

BNB

Calc

Annual Revenue

C$54,855

Profit (Cash Flow)

-C$12,475

Cap Rate

4.7%

Annual Revenue

C$54,855

AirDNA projects C$160/night at 62% occupancy ($36,243). Airbtics projects C$163/night at 68% occupancy ($40,467). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, C$179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$27,846	C$37,913	C$56,592	C$73,795
Occupancy	57%	69%	84%	92%
Nightly Rate	C$131	C$147	C$179	C$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern & Spacious Condo (Two Bed, Two Bath)	C$47,513	C$161	75%	2	2	3	C$133	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Separate entrance basement apt	C$27,356	C$185	40%	2	1	7	C$149	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Luxury top reviewed 3-queen beds Oakville stay!	C$31,151	C$115	72%	2	1	4	C$53	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Condo Style Basement in Oakville (Walk Up)	C$37,455	C$110	89%	2	2	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (84)
Modern 2 Bedroom Apartment, free parking, Wi-Fi	C$32,150	C$146	57%	2	1	1	C$95	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Spacious 2 bedroom walkout basement suite	C$48,318	C$140	92%	2	1	2	C$160	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Condo in Oakville	C$48,396	C$141	92%	2	1	2	C$105	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
LUXURY CONDO, GREAT DECOR, WHEELCHAIR FRIENDLY!!!	C$48,396	C$163	79%	2	2	2	C$107	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Spacious 2-bedroom apartment - Oakville.	C$32,284	C$125	65%	2	1	3	C$107	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Brand New 2 BDR + 2WSH Condo W/Parking in Oakville	C$47,907	C$137	94%	2	2	3	C$107	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Elegant 2BR townhouse condo in central Oakville	C$67,918	C$186	99%	2	2	3	C$79	❌	❌	❌	Y / Y	⭐️ 5 (79)
Modern Executive Townhome w/ Rooftop Hot Tub Oasis	C$80,236	C$337	62%	2	3	2	C$160	❌	✅	❌	Y / Y	⭐️ 5 (78)
2 Bed2 Wash Luxury Condo for Upto 6 guests	C$30,218	C$133	57%	2	2	1	C$63	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Private - 2 Bed Townhouse + underground parking	C$26,417	C$147	45%	2	2	2	C$127	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Spacious 2 bedroom in Oakville	C$58,233	C$199	78%	2	2	4	C$133	❌	❌	❌	Y / Y	⭐️ 5 (16)
Basement apartment - The Preserve Area	C$49,261	C$167	80%	2	1	4	C$107	❌	❌	✅	Y / Y	⭐️ 5 (17)
Luxurious 2 Bed Fully Furnished Condo	C$32,529	C$133	67%	2	2	3	C$239	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
2 Bdrm Luxury Condo in Oakville + Free parking	C$54,921	C$173	85%	2	2	7	C$133	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Two bed/Two bath apartment- Oakville	C$50,540	C$159	86%	2	2	7	C$95	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Charming 2-Bdr Townhome in Oakville! Book now	C$55,846	C$223	67%	2	3	28	C$234	❌	❌	✅	Y / Y	⭐️ 4.2 (12)
2Bedroom doubleStorey stacked townhome in Oakville	C$36,688	C$128	77%	2	2	3	C$43	❌	❌	❌	Y / Y	⭐️ 4.3 (53)
Luxury 2 Bedroom Condo + Den in Oakville	C$45,068	C$176	70%	2	2	15	C$107	❌	❌	❌	Y / Y	⭐️ 5 (14)
Entire condo hosted by Ammar	C$22,305	C$118	49%	2	1	5	C$105	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Spacious Urban CondoTown FullyFurnished Oakville07	C$39,801	C$180	57%	2	2	3	C$160	❌	❌	✅	Y / Y	⭐️ 3.5 (26)
Modern 2BR Retreat \| Renovated + Free parking	C$30,587	C$121	69%	2	1	30	C$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Cozy and Comfortable Home	C$53,781	C$238	60%	2	3	3	C$128	❌	❌	✅	Y / Y	⭐️ 4 (2)
Luxury Self Contained 2 Bedroom Lower Level Suite	C$28,782	C$149	52%	2	1	2	C$133	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Super Clean Condo 1BDR and a Den	C$50,347	C$163	84%	2	1	3	C$32	❌	❌	❌	Y / Y	⭐️ 5 (7)
CondoTown Furnished Oakville19	C$26,909	C$143	49%	2	2	3	C$160	❌	❌	✅	Y / Y	⭐️ 4.3 (8)
Luxury 2br Townhouse w/ King Bed	C$54,364	C$213	66%	2	3	3	C$235	❌	❌	❌	Y / Y	⭐️ 5 (5)
Tranquil Oakville Retreat home	C$62,169	C$179	95%	2	2	3	C$0	❌	❌	✅	Y / Y	⭐️ 4 (8)
Lovely, clean 2-bedroom condo in Oakville	C$54,801	C$170	88%	2	2	2	C$186	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Cheerful 2-Bedroom Townhome in Oakville	C$18,154	C$124	40%	2	2	28	C$265	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Luxury Condo for upto 4 persons	C$25,732	C$137	47%	2	1	1	C$63	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Trailside Hideaway w/ Parking - Pearson Airport	C$40,108	C$110	100%	2	2	7	C$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Great Place to work and unwind	C$34,572	C$131	72%	2	2	30	C$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
2 bedrms apartment with separate entrance, 1200sf	C$20,899	C$130	44%	2	1	20	C$0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Spacious & Cozy Basement in Oakville.	C$39,308	C$141	76%	2	2	1	C$0	❌	❌	❌	Y / Y	⭐️ 0 (19)
Cor Casa \| Brand New Condo	C$46,229	C$211	60%	2	2	28	C$212	❌	❌	✅	Y / Y	⭐️ 5 (8)

Return Metrics

-6.6% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-CA$12,475	-CA$24,950	-CA$37,425	-CA$49,900	-CA$62,375	-CA$124,751	-CA$374,253
Revenue Appreciation	CA$2,742	CA$5,622	CA$8,646	CA$11,821	CA$15,155	CA$34,498	CA$182,226
Home Equity	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000
Down Payment	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000
Property Appreciation	CA$18,000	CA$36,540	CA$55,636	CA$75,305	CA$95,564	CA$206,349	CA$856,357
Total Return	CA$608,267	CA$617,212	CA$626,857	CA$637,226	CA$648,344	CA$716,096	CA$1,264,330

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.6%

Cap Rate

4.66%

Return on Investment

9.6%

393 Dundas St W Oakville, Ontario, L6M 4M2

2 bed • 2 bath • 4 guests

Purchase Price

Oakville

Zoning

Laws

-19

Airbnb Investor Score

-CA$12,475

Annual Profit

4.7%

Cap Rate

-6.6%

Cash on Cash

C$54,855

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$160/night at 62% occupancy.Projected nightly rate is C$163/night at 68% occupancy.

Occupancy Rate

Top 26% 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.

CA$41,301

Avg annual revenue

68%

Avg occupancy rate

CA$163

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$15k

C$35k

C$55k

C$80k

-CA$12,475

Profit

Revenue

C$54,855

Operating Expenses

C$26,856

Operating Income

C$27,999

Mortgage & Taxes

C$40,474

Profit (Cash Flow)

-C$12,475

CA$147,372

Cash Investment

Down Payment

C$120,000

Renos & Furnishing

C$9,372

Closing Costs

C$18,000

Total

C$147,372

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.6%

Cap Rate

4.66%

Return on Investment

9.6%