BNBCalc Short Term Rental Investment Analysis 5 Jansusie Rd, Toronto, ON, M9W 4V4

3 bed • 1 bath • 6 guests • CA$300,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

C$65,474

Profit (Cash Flow)

C$24,741

Cap Rate

12.6%

Annual Revenue

C$65,474

AirDNA projects C$259/night at 52% occupancy ($49,180). Airbtics projects C$272/night at 66% occupancy ($65,474). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, C$272 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$43,380	C$68,371	C$97,370	C$131,829
Occupancy	54%	71%	80%	86%
Nightly Rate	C$214	C$256	C$324	C$408

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful place to stay-3 bedroom-3 bathroom	C$70,746	C$235	78%	3	3	1	C$156	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cheerful 3BR, 1.5BATH - closed Airport - parking	C$49,423	C$182	72%	3	2	2	C$176	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Relaxing Luxury Getaway / Hot Tub (YYZ Toronto)	C$45,131	C$262	44%	3	2	28	C$156	❌	✅	✅	Y / Y	⭐️ 4.8 (66)
Home away from home	C$32,652	C$179	46%	3	2	1	C$73	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
3 Bedrooms w/ Living Room/Kitchen near the Airport	C$40,218	C$111	97%	3	2	1	C$83	❌	❌	❌	N / Y	⭐️ 4.8 (97)
Entire Home in Toronto near YYZ	C$37,987	C$224	42%	3	3	1	C$124	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Downtown In 15 Min - Family Home w/ Backyard Oasis	C$83,038	C$384	57%	3	2	3	C$259	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
R & S - Home away from Home	C$59,340	C$220	71%	3	1	1	C$104	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
New Spacious & Luxurious 3brTWN/H Airport/ Parking	C$49,379	C$180	72%	3	3	3	C$156	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Modern & Refined	C$69,273	C$217	86%	3	2	2	C$166	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Newly Built Townhouse	C$40,093	C$229	46%	3	2	2	C$176	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
[Guest Favourite] Cozy 03 BDR retreat in Toronto	C$94,399	C$315	81%	3	3	1	C$124	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Luxurious & Naturally Lit, Fully Equipped New Home	C$78,187	C$280	71%	3	0	3	C$310	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Fantastic / Custom Build in Luxury Neighbourhood	C$102,083	C$397	69%	3	3	3	C$155	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Brampton's Ultimate Escape	C$40,615	C$235	44%	3	4	1	C$141	❌	❌	✅	N / N	⭐️ 4.2 (6)
Retro Chic Updated Mid-century Home 3BR	C$32,245	C$104	80%	3	2	2	C$145	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Enjoy the full detached house in Woodbridge!	C$73,924	C$246	81%	3	3	3	C$166	❌	❌	❌	Y / Y	⭐️ 5 (55)
Spacious, Bright 3 BEDS, 3 BATHS ♥ of Woodbridge	C$86,358	C$284	83%	3	3	2	C$0	❌	❌	✅	N / Y	⭐️ 4.9 (43)
Newly Renovated 3-BDRM Suite-near Islington Subway	C$37,885	C$207	48%	3	3	1	C$103	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Modern 3BR Custom Home w/ Parking & Arcade Games!	C$59,550	C$283	55%	3	2	2	C$145	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
3-storey house with free parking in Toronto	C$106,644	C$404	72%	3	2	2	C$104	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Luxury Home with Spa Bath, Fireplaces and Parking	C$83,622	C$432	51%	3	2	28	C$160	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Newly Renovated 3 Bdr Bungalow w/ Private Backyard	C$57,073	C$250	58%	3	2	3	C$124	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
N7 Castle Green Retreat-Hot Tub	C$53,590	C$509	28%	3	3	2	C$207	❌	✅	❌	Y / Y	⭐️ 5 (8)
3 Bedroom with 3 Private Bathroom Toronto	C$121,961	C$448	73%	3	4	1	C$166	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
3 bedroom home in Toronto	C$73,678	C$245	82%	3	2	3	C$156	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Cottage Vibes in the City	C$105,426	C$352	80%	3	2	1	C$99	❌	❌	❌	Y / Y	⭐️ 4.9 (99)
Stunning 3BD Home Near Yorkdale	C$129,798	C$407	86%	3	4	28	C$182	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
BOHO Theme Home [3 Bedroom/2 Bath]	C$43,832	C$186	61%	3	2	2	C$166	❌	❌	❌	Y / Y	⭐️ 5 (31)
Discover The Best Rooftop Getaway in the City	C$44,661	C$276	42%	3	2	3	C$207	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Urban Oasis: Cozy Townhouse	C$68,543	C$266	66%	3	3	2	C$156	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Luxury Penthouse, Stunning Terrace, Panoramic View	C$78,171	C$311	65%	3	2	1	C$207	❌	❌	❌	Y / Y	⭐️ 5 (47)
The Rock: 3BR Home steps to Corso Italia+Junction	C$59,382	C$266	61%	3	3	4	C$0	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Modern 3-Bdrm Home with Dedicated Workspace & Gym	C$132,248	C$459	78%	3	3	3	C$187	❌	❌	❌	Y / Y	⭐️ 5 (29)
Clean & Beautiful Spacious Bungalow Near Airport	C$39,084	C$111	93%	3	1	1	C$89	❌	❌	❌	Y / Y	⭐️ 4.8 (219)
Newly-renovated 3BR house, 12 minutes to Airport	C$44,801	C$177	66%	3	1	2	C$125	❌	❌	❌	Y / Y	⭐️ 5 (10)
Private Newly Renovated 3BDRM House near Airport	C$38,529	C$231	44%	3	2	1	C$145	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
York Luxury 3 Br House Tesla Charging Free Parking	C$72,763	C$265	74%	3	3	28	C$207	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Stunning New Town ~ 3 Bed House ~ Brampton GTA	C$103,121	C$379	72%	3	3	3	C$228	❌	❌	❌	Y / Y	⭐️ 5 (31)
3 BR 2 WR Entire home 5 Km Toronto Pearson Airport	C$45,823	C$131	92%	3	2	1	C$110	❌	❌	✅	Y / Y	⭐️ 4.8 (71)

Return Metrics

121.81% 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$24,740	CA$49,481	CA$74,222	CA$98,963	CA$123,703	CA$247,407	CA$742,223
Revenue Appreciation	CA$365	CA$730	CA$1,095	CA$1,460	CA$1,826	CA$3,652	CA$10,957
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
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$34,106	CA$68,482	CA$103,136	CA$138,076	CA$173,312	CA$354,235	CA$1,181,359

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

121.81%

Cap Rate

12.57%

Return on Investment

165.48%

5 Jansusie Rd Toronto, Ontario, M9W 4V4

3 bed • 1 bath • 6 guests

Purchase Price

Toronto

Zoning

Laws

C$65,474

Annual Revenue

BNBCalc predicts this property will get $272 per night with 66% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

CA$64,583

Avg annual revenue

66%

Avg occupancy rate

CA$272

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$60k

C$95k

C$135k

CA$24,741

Profit

Revenue

C$65,474

Operating Expenses

C$27,764

Operating Income

C$37,711

Mortgage & Taxes

C$12,970

Profit (Cash Flow)

C$24,741

CA$11,610

Cash Investment

Down Payment

C$0

Renos & Furnishing

C$11,610

Total

C$11,610

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

121.81%

Cap Rate

12.57%

Return on Investment

165.48%