BNBCalc Short Term Rental Investment Analysis 4269 Ellis St, Niagara Falls, ON, L2E 1G9

6 bed • 4 bath • 12 guests • CA$700,000

BNB

Calc

Annual Revenue

C$79,916

Profit (Cash Flow)

C$2,728

Cap Rate

7.1%

Annual Revenue

C$79,916

AirDNA projects C$514/night at 43% occupancy ($80,694). Airbtics projects C$391/night at 56% occupancy ($79,916). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, C$391 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$43,174	C$70,315	C$112,106	C$186,654
Occupancy	44%	53%	69%	79%
Nightly Rate	C$256	C$343	C$421	C$618

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Minutes away from the falls/Clifton hill (Canada)	C$96,242	C$504	50%	5	2	1	C$147	❌	❌	✅	Y / Y	⭐️ 4.8 (133)
The Grand Gorge Villa	C$49,318	C$152	79%	5	2	1	C$272	❌	❌	❌	N / Y	⭐️ 4.5 (110)
River&Gorgeview Manor {10MinsWalkToFalls/5BR+4BA}	C$97,067	C$352	70%	5	4	1	C$263	❌	❌	❌	Y / Y	⭐️ 5 (81)
The Cedar Chateau	C$61,222	C$209	69%	6	2	1	C$272	❌	❌	❌	N / Y	⭐️ 4.5 (49)
The Griffon House	C$51,794	C$169	71%	6	2	1	C$272	❌	❌	❌	N / N	⭐️ 4.5 (34)
7 Bedroom House! Walk to Niagara Falls!	C$66,532	C$232	74%	7	2	1	C$265	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Ashland Manor-Spacious 7BR complex near the Falls!	C$75,799	C$198	92%	7	3.5	1	C$272	❌	❌	❌	N / Y	⭐️ 4.5 (71)
The Gorge View Villa 7BR/4 Bath, Walk to the falls	C$77,560	C$225	85%	7	4	1	C$272	❌	❌	❌	N / Y	⭐️ 4.5 (89)
5BR Home minutes from the falls	C$35,620	C$100	70%	5	2	1	C$272	❌	❌	❌	N / Y	⭐️ 4.7 (36)
⭐Walking distance to the Falls!	C$48,382	C$222	57%	5	2.5	2	C$122	❌	❌	❌	Y / Y	⭐️ 4.5 (298)
Niagara Falls Safe House - Entire Home Near Falls	C$159,809	C$432	100%	5	2.5	1	C$63	❌	❌	❌	Y / Y	⭐️ 5 (101)
The Hennepin House	C$70,435	C$248	69%	6	2	1	C$272	❌	❌	❌	N / N	⭐️ 4.5 (17)
Luxury Family Oasis W/ GameRoom/King Bed/Hot Tub	C$102,226	C$497	54%	5	2.5	2	C$369	✅	✅	❌	Y / Y	⭐️ 5 (89)
#Newly Renovated 4BR# Clifton Hill Experience	C$51,622	C$326	41%	5	3	1	C$265	❌	❌	❌	Y / Y	⭐️ 5 (27)
Luxury Mansion-NearClifton/HotTub/GameCentre(Plus)	C$109,628	C$531	53%	7	6	1	C$315	❌	✅	❌	Y / Y	⭐️ 5 (59)
Charming Victorian King Suite Gameroom WalktoFalls	C$81,468	C$361	58%	5	2	1	C$222	❌	❌	❌	Y / Y	⭐️ 5 (57)
6 Bed-NF Convention Cntr/Wineries/Malls/Clftn Hill	C$43,889	C$258	42%	5	4.5	1	C$223	❌	❌	✅	Y / Y	⭐️ 0 (0)
#Newly Renovated 4BR House# DT Fun by Falls	C$44,718	C$296	40%	5	3	2	C$265	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Victorian Charmer closest to falls, 3 free parking	C$69,336	C$311	60%	5	2	2	C$159	❌	❌	✅	Y / Y	⭐️ 5 (81)
Victoria Vacation Home - Closest to The Falls	C$125,752	C$379	86%	7	6	1	C$368	❌	✅	❌	Y / Y	⭐️ 5 (106)
Crown jewel of Niagara Falls	C$39,868	C$309	33%	5	5	1	C$210	❌	❌	❌	Y / Y	⭐️ 5 (5)
Gracie's * Fallsview Family Getaway *by the Falls.	C$58,593	C$378	41%	5	2.5	1	C$159	❌	❌	✅	Y / Y	⭐️ 5 (102)
7beds,5rooms,2km away from Falls Detached house	C$67,364	C$336	53%	5	2	1	C$84	❌	❌	❌	Y / Y	⭐️ 5 (141)
Hot Tub Getaway in the Heart of Niagara Falls!	C$69,782	C$664	28%	5	2	2	C$316	❌	✅	❌	Y / Y	⭐️ 5 (74)
🔥🐺BAD WOLF LODGE🐺🔥	C$64,468	C$335	52%	5	2	1	C$157	❌	❌	❌	Y / Y	⭐️ 5 (140)
655 Walk to the Maid of the Mist	C$76,858	C$391	51%	5	2.5	2	C$113	❌	❌	❌	Y / N	⭐️ 0 (2)
Gorge View Getaway	C$84,230	C$384	60%	5	3	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Farmhouse 15-min Walk to the Falls Sleeps 12+	C$58,462	C$279	51%	6	2	1	C$172	❌	❌	❌	N / Y	⭐️ 4.5 (79)
Close to falls! Newly Restored Niagara Falls Home!	C$43,039	C$355	31%	5	1	2	C$210	❌	❌	❌	N / Y	⭐️ 4.5 (48)
Vacation Home in Niagara Falls	C$52,773	C$375	37%	5	2	1	C$209	❌	❌	❌	N / Y	⭐️ 4.5 (43)
The Eastside Manor	C$71,889	C$270	66%	6	2	1	C$272	❌	❌	❌	N / Y	⭐️ 4.2 (84)
Great Falls' Home (4parkings)	C$58,741	C$255	63%	5	3	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
CozyHome 2-min WalkToClifton	C$53,690	C$358	41%	5	2.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
2700ft2 ~Arcade ~6 bdrm 2 kitchens ~(sleep 16)	C$126,723	C$541	64%	6	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Walk to the falls, 5 rooms beautiful whole house	C$160,259	C$615	69%	5	6	1	C$256	❌	❌	❌	Y / Y	⭐️ 5 (26)
BAD WOLF LODGE XL	C$116,490	C$655	48%	7	3	1	C$210	❌	❌	❌	Y / Y	⭐️ 5 (91)
Niagara Luxury Suites Closest house to the falls!	C$117,821	C$1,649	19%	7	7	1	C$422	❌	❌	❌	Y / Y	⭐️ 5 (61)
Beautiful Renovated Oasis	C$47,821	C$266	45%	5	3	2	C$339	✅	❌	❌	Y / Y	⭐️ 4.2 (7)
Wonderful 7 Bedroom Bungalow in Niagara Falls, ON	C$146,320	C$826	46%	7	3	2	C$210	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Riverside House	C$70,359	C$418	46%	5	3	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

1.49% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$2,728	CA$5,456	CA$8,185	CA$10,913	CA$13,641	CA$27,283	CA$81,850
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$6,876	CA$14,177	CA$21,929	CA$30,158	CA$38,895	CA$91,359	CA$560,000
Down Payment	CA$140,000	CA$140,000	CA$140,000	CA$140,000	CA$140,000	CA$140,000	CA$140,000
Property Appreciation	CA$21,000	CA$42,630	CA$64,908	CA$87,856	CA$111,491	CA$240,741	CA$999,083
Total Return	CA$170,605	CA$202,264	CA$235,023	CA$268,928	CA$304,029	CA$499,385	CA$1,780,934

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.49%

Cap Rate

7.13%

Return on Investment

16.77%

4269 Ellis St Niagara Falls, Ontario, L2E 1G9

6 bed • 4 bath • 12 guests

Purchase Price

Airbnb Investor Score

CA$2,728

Annual Profit

7.1%

Cap Rate

1.5%

Cash on Cash

C$79,916

Annual Revenue

BNBCalc predicts this property will get $391 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

CA$77,599

Avg annual revenue

56%

Avg occupancy rate

CA$391

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$35k

C$75k

C$115k

C$160k

CA$2,728

Profit

Revenue

C$79,916

Operating Expenses

C$29,968

Operating Income

C$49,948

Mortgage & Taxes

C$47,220

Profit (Cash Flow)

C$2,728

CA$182,468

Cash Investment

Down Payment

C$140,000

Renos & Furnishing

C$21,468

Closing Costs

C$21,000

Total

C$182,468

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.49%

Cap Rate

7.13%

Return on Investment

16.77%