Airbnb Investor Score
-CA$98,083
Annual Profit
1.6%
Cap Rate
2.5%
Cash on Cash
C$57,069
Annual Revenue
BNBCalc predicts this property will get $143 per night with 87% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% 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$46,726
Avg annual revenue
87%
Avg occupancy rate
CA$143
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$20k
C$50k
C$75k
C$105k
Sign up to see the data on 40 all comparables
CA$11,275
Profit
Revenue
C$57,069
Operating Expenses
C$26,984
Operating Income
C$30,085
Mortgage & Taxes
C$18,810
Profit (Cash Flow)
C$11,275
CA$443,078
Cash Investment
Down Payment
C$380,000
Renos & Furnishing
C$6,078
Closing Costs
C$57,000
Total
C$443,078
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.54%
Cap Rate
1.58%