BNBCalc Short Term Rental Investment Analysis 49 Ridout St S, London, ON, N6C 3W8

1 bed • 1 bath • 4 guests • CA$300,000

BNB

Calc

Annual Revenue

C$35,202

Profit (Cash Flow)

-C$9,018

Cap Rate

3.7%

Annual Revenue

C$35,202

AirDNA projects C$121/night at 53% occupancy ($23,341). Airbtics projects C$113/night at 64% occupancy ($26,528). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, C$122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$16,731	C$28,129	C$36,594	C$51,861
Occupancy	51%	68%	79%	87%
Nightly Rate	C$88	C$109	C$122	C$157

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Just in Time for Your Stay!	C$30,823	C$121	67%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 5 (82)
April in Paris ~ Chic One Bed Apartment + WI-FI	C$28,295	C$149	50%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 5 (54)
Village Glam	C$26,335	C$109	65%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 5 (61)
Stylish Wortley 1BR Suite	C$21,638	C$87	63%	1	1	2	C$62	❌	❌	✅	Y / Y	⭐️ 5 (53)
The Capri Suite in Old South London	C$22,075	C$85	66%	1	1	2	C$62	❌	❌	❌	Y / Y	⭐️ 5 (73)
Elegant City Living - 1 BR	C$27,744	C$85	83%	1	1	2	C$62	❌	❌	❌	Y / Y	⭐️ 5 (68)
Enjoy your stay in this AirBnB in Wortley Village.	C$37,064	C$131	75%	1	1	2	C$74	❌	❌	❌	Y / Y	⭐️ 5 (14)
Otylja Suite in Wortley Village (King Size Bed)	C$21,722	C$116	49%	1	1	2	C$41	❌	❌	❌	Y / Y	⭐️ 5 (276)
The Cosmopolitan in Wortley Village	C$24,472	C$78	80%	1	1	2	C$62	❌	❌	❌	Y / Y	⭐️ 5 (76)
Riverfront Retreat Near Downtown	C$36,837	C$108	90%	1	1	1	C$43	❌	❌	❌	Y / Y	⭐️ 5 (104)
Charming 1 Bed Near Downtown	C$28,149	C$102	72%	1	1	1	C$41	❌	❌	❌	Y / Y	⭐️ 5 (114)
Just for You!	C$22,838	C$116	52%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 5 (40)
Rustic Elegance & Style 1-BR	C$29,341	C$94	81%	1	1	2	C$62	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Manly Man Cave	C$22,825	C$121	50%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Unique spacious Downtown Condo - Breakfast	C$20,055	C$172	30%	1	1	2	C$52	✅	❌	❌	Y / Y	⭐️ 5 (21)
Bachelor Pad~Wortley Village One Bed & Bath + WiFi	C$28,339	C$122	61%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Wortley Village Apartment	C$28,322	C$92	79%	1	1	1	C$62	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Wortley 1 bed unit	C$27,978	C$104	71%	1	1	2	C$52	❌	❌	❌	Y / Y	⭐️ 5 (16)
Modern 1BR in Wortley Village+ Wi-Fi +Washer&Dryer	C$40,599	C$119	87%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 5 (62)
Gorgeous 1BR - Heart of Downtown	C$26,094	C$85	69%	1	1	2	C$105	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Cozy Wortley Village Apartment	C$34,580	C$128	74%	1	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (87)
Premium Downtown Condo with Modern Furniture	C$32,123	C$95	91%	1	1	30	C$104	❌	❌	❌	Y / Y	⭐️ 5 (53)
Lovely studio apartment downtown London	C$29,927	C$125	63%	1	1	1	C$52	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
1BR Apartment In Downtown London	C$22,668	C$84	74%	1	1	1	C$0	❌	❌	❌	N / N	⭐️ 5 (25)
Cozy 1 Bedroom Heritage apartment in downtown core	C$15,990	C$79	55%	1	1	3	C$0	❌	❌	✅	N / Y	⭐️ 4.8 (37)
Cosy Private Executive Suite, mins to everywhere!	C$19,646	C$122	44%	1	1	30	C$91	❌	❌	❌	Y / Y	⭐️ 5 (23)
Springtime in Paris ~ Wortley	C$19,384	C$193	27%	1	1	1	C$106	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Cozy 1 bedroom apartment Close to DownTown	C$20,849	C$88	59%	1	1	2	C$78	❌	❌	❌	Y / Y	⭐️ 5 (34)
Atop the Appletree	C$12,831	C$88	38%	1	1	2	C$62	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Right in the heart of downtown London	C$21,485	C$98	58%	1	1	3	C$132	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Wortley Boutique Main Luxury Unit	C$18,318	C$139	36%	1	1	30	C$131	❌	❌	✅	Y / Y	⭐️ 5 (66)
Wortley Lilypad	C$29,375	C$116	69%	1	1	1	C$0	❌	❌	✅	N / Y	⭐️ 5 (23)
1min->BudweiserGardens/DT/Patio/AC/Laundry/WIFI	C$50,260	C$156	88%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Charming 1 Bed Garden Suite; Steps to Downtown	C$25,701	C$78	90%	1	1	31	C$78	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Stylish 1 bd close to Downtown & Victoria Hospital	C$8,275	C$96	23%	1	1	30	C$47	❌	❌	❌	Y / Y	⭐️ 5 (11)
"Wortley Boutique" Newly Renovated & Modern Home	C$13,594	C$109	34%	1	1	90	C$99	❌	❌	✅	Y / Y	⭐️ 5 (75)
Wortley Italianate Heritage Apt. Simple Living	C$62,242	C$210	81%	1	1	30	C$94	❌	❌	❌	Y / Y	⭐️ 5 (9)
Quiet executive upper suite, steps to D/T & trails	C$34,864	C$112	85%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Quiet 1 Bed Apt + Stained Glass Studio - Old South	C$51,272	C$180	77%	1	1	2	C$43	❌	❌	❌	N / Y	⭐️ 5 (21)
One Bedroom in SOHO	C$18,168	C$65	75%	1	1	29	C$78	❌	❌	✅	Y / Y	⭐️ 4.5 (46)

Return Metrics

-12.01% 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$9,017	-CA$18,035	-CA$27,053	-CA$36,070	-CA$45,088	-CA$90,176	-CA$270,530
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$2,947	CA$6,076	CA$9,398	CA$12,925	CA$16,669	CA$39,154	CA$240,000
Down Payment	CA$60,000	CA$60,000	CA$60,000	CA$60,000	CA$60,000	CA$60,000	CA$60,000
Property Appreciation	CA$9,000	CA$18,270	CA$27,818	CA$37,652	CA$47,782	CA$103,174	CA$428,178
Total Return	CA$62,929	CA$66,310	CA$70,163	CA$74,507	CA$79,363	CA$112,152	CA$457,648

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.01%

Cap Rate

3.73%

Return on Investment

3.9%

49 Ridout St S London, Ontario, N6C 3W8

1 bed • 1 bath • 4 guests

Purchase Price

-42

Airbnb Investor Score

-CA$9,017

Annual Profit

3.7%

Cap Rate

-12.0%

Cash on Cash

C$35,202

Annual Revenue

BNBCalc predicts this property will get $113 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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$27,327

Avg annual revenue

64%

Avg occupancy rate

CA$113

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$5k

C$25k

C$45k

C$65k

-CA$9,018

Profit

Revenue

C$35,202

Operating Expenses

C$23,983

Operating Income

C$11,219

Mortgage & Taxes

C$20,237

Profit (Cash Flow)

-C$9,018

CA$75,029

Cash Investment

Down Payment

C$60,000

Renos & Furnishing

C$6,029

Closing Costs

C$9,000

Total

C$75,029

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.01%

Cap Rate

3.73%

Return on Investment

3.9%