BNBCalc Short Term Rental Investment Analysis 41 Maple Drive, Miller Lake, ON, Canada

3 bed • 2 bath • 6 guests • CA$320,000

BNB

Calc

Annual Revenue

C$105,802

Profit (Cash Flow)

C$69,301

Cap Rate

22.6%

Annual Revenue

C$105,802

AirDNA projects C$364/night at 37% occupancy ($49,126). Airbtics projects C$319/night at 63% occupancy ($73,439). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, C$362 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$48,220	C$70,809	C$109,002	C$138,894
Occupancy	51%	61%	80%	88%
Nightly Rate	C$252	C$309	C$362	C$419

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Bruce Peninsula Cottage	C$33,086	C$152	51%	3	2	2	C$169	❌	✅	✅	Y / Y	⭐️ 4.5 (281)
Fireside Cottage (modern-rustic getaway)	C$69,847	C$252	75%	3	1	2	C$100	❌	❌	❌	Y / Y	⭐️ 5 (198)
Lake Huron Spectacular Cottage Home	C$64,659	C$216	80%	3	2	2	C$137	❌	❌	✅	Y / Y	⭐️ 5 (400)
Serene Lakefront Retreat: Explore & Unwind	C$83,413	C$362	62%	3	1	2	C$259	❌	❌	✅	Y / Y	⭐️ 4 (6)
Due North ★ Lake House	C$52,008	C$143	93%	3	1	1	C$126	❌	❌	✅	Y / Y	⭐️ 5 (358)
The Water’s Edge	C$72,842	C$299	62%	3	1	1	C$159	❌	❌	✅	Y / Y	⭐️ 5 (336)
The Stone Barn @ Lion's Head	C$79,070	C$252	84%	3	1	2	C$125	❌	❌	❌	Y / Y	⭐️ 5 (123)
Grey Eagle - Tobermory Luxury Cottage	C$68,688	C$229	80%	3	2	2	C$132	❌	✅	❌	Y / Y	⭐️ 5 (35)
Harmony Haven on Lake Huron	C$70,482	C$354	54%	3	2	3	C$84	❌	❌	❌	Y / Y	⭐️ 5 (114)
Surrounded by water, w/ hot tub & lounges	C$119,345	C$585	54%	3	2	2	C$301	❌	✅	✅	Y / Y	⭐️ 5 (45)
Waterfront w/ sauna, hot tub & boat slip	C$89,139	C$409	56%	3	2	3	C$369	❌	✅	✅	Y / Y	⭐️ 5 (38)
Home away from home!	C$87,877	C$378	63%	3	1	1	C$31	❌	❌	❌	Y / Y	⭐️ 5 (27)
NEW! Modern Cabin in the Woods (Lion's Head)	C$105,897	C$346	83%	3	2	2	C$103	❌	❌	✅	Y / Y	⭐️ 5 (44)
Crystal Water Retreat includes 6 Kayaks	C$55,794	C$272	55%	3	2	2	C$106	❌	❌	✅	Y / Y	⭐️ 5 (319)
Tamarack by the Bay - Waterfront Cottage	C$79,928	C$345	61%	3	1	1	C$79	❌	❌	❌	N / Y	⭐️ 5 (242)
North Star Cottage	C$58,072	C$253	60%	3	1.5	2	C$106	❌	❌	✅	Y / Y	⭐️ 5 (56)
Luxury Tobermory Retreat: Modern Home + Hot Tub	C$180,165	C$548	88%	3	3	2	C$301	❌	✅	✅	Y / Y	⭐️ 5 (167)
Sauna Lake Huron Tobermory	C$77,797	C$315	65%	3	1.5	2	C$159	❌	❌	✅	Y / Y	⭐️ 5 (247)
The Whiskey Harbour- Waterfront Luxury	C$174,692	C$711	66%	3	3	2	C$316	❌	❌	✅	Y / Y	⭐️ 5 (83)
Tobermory Stargazing Retreat	C$35,540	C$159	58%	3	2	1	C$137	❌	❌	✅	Y / Y	⭐️ 5 (84)
2km from downtown, all the amenities you need!	C$50,966	C$177	72%	3	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (128)
French Bay Chalet - Waterfront, near Tobermory	C$59,046	C$306	51%	3	1	2	C$153	❌	❌	❌	Y / Y	⭐️ 5 (75)
The Northern Escape- Stoke's Bay	C$51,283	C$312	41%	3	2	3	C$106	❌	❌	✅	Y / Y	⭐️ 5 (28)
WATERFRONTBEAUTIFUL MODERN TOBERMORY COTTAGE	C$68,434	C$409	43%	3	1	1	C$185	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Modern Waterfront Cottage: Relax & Adventure Await	C$121,603	C$359	91%	3	1.5	3	C$147	❌	✅	❌	Y / Y	⭐️ 5 (34)
Lions Head Chalet Style Cottage - Walk to Beach	C$47,044	C$260	47%	3	2	2	C$169	❌	❌	✅	N / N	⭐️ 5 (89)
Luxury Lakefront Retreat - Serene & Chic	C$68,318	C$364	48%	3	3	1	C$263	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Snowmobile at the Bruce Cabin-Permit# NBP-2022-642	C$91,283	C$302	80%	3	1	2	C$74	❌	❌	❌	Y / N	⭐️ 5 (58)
Escape to new Meliora Cottage near Tobermory!	C$49,884	C$339	38%	3	2	2	C$190	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Cozy Cottage - Beautiful Location Near Tobermory	C$65,622	C$293	59%	3	1	4	C$163	❌	❌	✅	Y / Y	⭐️ 5 (27)
Little Lake Lookout: Sauna, Beach, Dock, Dogs!	C$147,468	C$409	97%	3	2	2	C$179	❌	❌	✅	Y / Y	⭐️ 5 (207)
Northern Family Getaway	C$58,071	C$345	46%	3	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (73)
Classic-Country Home Near Top Attractions	C$138,205	C$515	72%	3	1	2	C$238	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Peace and relaxation at Blackwood Cottage.	C$60,885	C$169	98%	3	1	2	C$47	❌	❌	✅	Y / Y	⭐️ 5 (87)
Lake Huron Waterfront Cottage	C$43,634	C$260	44%	3	2	3	C$126	❌	❌	❌	Y / Y	⭐️ 5 (9)
Blue Baise - Tobermory Luxury Lakehouse	C$76,628	C$250	82%	3	2.5	2	C$132	❌	✅	❌	Y / Y	⭐️ 5 (29)
Starry Haven: Serene Retreat with Hot Tub	C$64,508	C$315	54%	3	1	2	C$166	❌	✅	✅	Y / Y	⭐️ 5 (73)
Trails End Family Friendly Beach House	C$43,136	C$180	63%	3	1	2	C$106	❌	❌	❌	N / Y	⭐️ 5 (155)

Return Metrics

80.8% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$69,300	CA$138,601	CA$207,902	CA$277,203	CA$346,504	CA$693,009	CA$2,079,028
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$256,000	CA$256,000	CA$256,000	CA$256,000	CA$256,000	CA$256,000	CA$256,000
Down Payment	CA$64,000	CA$64,000	CA$64,000	CA$64,000	CA$64,000	CA$64,000	CA$64,000
Property Appreciation	CA$9,600	CA$19,488	CA$29,672	CA$40,162	CA$50,967	CA$110,053	CA$456,723
Total Return	CA$398,900	CA$478,089	CA$557,575	CA$637,366	CA$717,472	CA$1,123,062	CA$2,855,752

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

80.8%

Cap Rate

22.64%

Return on Investment

96.12%

41 Maple Dr Miller Lake, Ontario, N0H 1Z0

3 bed • 2 bath • 6 guests

Purchase Price

381

Airbnb Investor Score

CA$52,146

Annual Profit

22.6%

Cap Rate

80.8%

Cash on Cash

C$105,802

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$364/night at 37% occupancy.Projected nightly rate is C$319/night at 63% 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$75,584

Avg annual revenue

63%

Avg occupancy rate

CA$319

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$25k

C$75k

C$125k

C$180k

CA$69,301

Profit

Revenue

C$105,802

Operating Expenses

C$33,333

Operating Income

C$72,469

Mortgage & Taxes

C$3,168

Profit (Cash Flow)

C$69,301

CA$76,165

Cash Investment

Down Payment

C$64,000

Renos & Furnishing

C$12,165

Total

C$76,165

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

80.8%

Cap Rate

22.64%

Return on Investment

96.12%