Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 50 Ordnance Street, Toronto, ON, Canada

1 bed • 1 bath • 2 guests • CA$540,000

BNB

Calc

Annual Revenue

C$61,066

Profit (Cash Flow)

C$28,671

Cap Rate

6.3%

Annual Revenue

C$61,066

AirDNA projects C$205/night at 64% occupancy ($48,003). Airbtics projects C$246/night at 68% occupancy ($61,066). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, C$246 rate per night.

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

Percentiles25%50%75%90%
RevenueC$42,847C$64,262C$89,092C$107,651
Occupancy58%67%84%92%
Nightly RateC$198C$257C$284C$312

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$59,153
C$330
48%
111C$123✅✅✅Y / Y⭐️ 5 (134)
C$45,485
C$175
70%
112C$92❌❌❌Y / Y⭐️ 5 (226)
C$54,187
C$187
78%
111C$82✅✅❌Y / Y⭐️ 5 (63)
C$54,567
C$331
44%
112C$73❌❌✅Y / Y⭐️ 5 (102)
C$65,445
C$193
91%
1128C$61✅✅✅Y / Y⭐️ 5 (30)
C$95,105
C$274
92%
1128C$98❌❌❌Y / Y⭐️ 5 (192)
C$67,511
C$239
75%
111C$61✅✅✅Y / Y⭐️ 0 (2)
C$41,793
C$187
61%
112C$0❌❌❌Y / Y⭐️ 5 (21)
C$67,545
C$288
63%
112C$77✅✅✅Y / Y⭐️ 5 (55)
C$50,075
C$214
63%
113C$103❌❌❌Y / Y⭐️ 4.9 (241)
C$44,988
C$210
57%
111C$129✅❌❌Y / Y⭐️ 5 (302)
C$44,705
C$134
86%
1131C$207✅❌❌Y / Y⭐️ 5 (26)
C$51,801
C$200
69%
111C$205✅✅❌Y / Y⭐️ 5 (50)
C$56,552
C$214
72%
112C$52✅✅✅Y / Y⭐️ 4.5 (50)
C$90,347
C$267
91%
112C$103✅✅✅Y / Y⭐️ 5 (37)
C$85,189
C$260
89%
1128C$123❌❌❌Y / Y⭐️ 5 (148)
C$66,085
C$225
80%
113C$103✅✅❌Y / Y⭐️ 5 (40)
C$65,374
C$254
67%
111C$88✅✅❌Y / Y⭐️ 5 (136)
C$70,581
C$319
58%
111C$102✅✅❌Y / Y⭐️ 5 (144)
C$67,668
C$296
62%
112C$92✅✅❌Y / Y⭐️ 5 (114)
C$67,326
C$183
97%
111C$67❌❌❌Y / Y⭐️ 4.5 (61)
C$71,464
C$268
71%
114C$73✅✅✅Y / Y⭐️ 5 (82)
C$96,169
C$264
98%
112C$103❌❌❌Y / Y⭐️ 5 (96)
C$32,686
C$176
50%
115C$52❌❌❌N / Y⭐️ 5 (19)
C$46,540
C$198
63%
112C$52✅✅❌Y / Y⭐️ 5 (43)
C$49,036
C$193
66%
114C$211✅❌✅Y / Y⭐️ 5 (164)
C$70,359
C$316
58%
112C$155❌❌❌Y / Y⭐️ 5 (44)
C$66,089
C$267
66%
113C$124✅✅❌Y / Y⭐️ 5 (28)
C$47,670
C$284
44%
112C$98❌❌❌Y / Y⭐️ 5 (155)
C$59,326
C$251
63%
1128C$66❌❌❌Y / Y⭐️ 5 (28)
C$106,848
C$312
93%
112C$52✅✅❌Y / Y⭐️ 5 (78)
C$49,989
C$271
48%
112C$151✅✅❌Y / Y⭐️ 5 (118)
C$93,470
C$302
84%
1128C$82✅✅✅Y / Y⭐️ 5 (41)
C$86,853
C$275
85%
11.53C$52❌❌❌Y / Y⭐️ 5 (45)
C$54,293
C$193
71%
113C$228✅❌❌Y / Y⭐️ 4.8 (27)
C$29,892
C$221
37%
1128C$0✅✅✅Y / Y⭐️ 5 (51)
C$104,306
C$285
100%
113C$0❌❌❌Y / Y⭐️ 5 (14)
C$37,943
C$282
36%
112C$77✅✅❌Y / Y⭐️ 5 (76)
C$74,713
C$300
67%
113C$77❌❌❌Y / Y⭐️ 5 (27)

Return Metrics

129.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$28,670CA$57,341CA$86,011CA$114,682CA$143,353CA$286,706CA$860,119
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$16,200CA$32,886CA$50,072CA$67,774CA$86,008CA$185,714CA$770,721
Total ReturnCA$NaNCA$NaNCA$NaNCA$NaNCA$NaNCA$NaNCA$NaN

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

129.51%

Cap Rate

6.29%

Return on Investment

202.69%

property-location

50 Ordnance St Toronto, Ontario, M6K 0C8

1 bed • 1 bath • 2 guests

Toronto

Zoning


Laws

399

Airbnb Investor Score

CA$28,670

Annual Profit

6.3%

Cap Rate

129.5%

Cash on Cash

C$61,066

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$205/night at 64% occupancy.Projected nightly rate is C$246/night at 68% occupancy.

Top 51% of comparables

Top 53% 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$62,784

Avg annual revenue

68%

Avg occupancy rate

CA$246

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$20k

C$50k

C$80k

C$110k

Sign up to see the data on 40 all comparables

CA$28,671

Profit

Revenue

C$61,066

Operating Expenses

C$27,050

Operating Income

C$34,017

Mortgage & Taxes

C$5,346

Profit (Cash Flow)

C$28,671

CA$5,937

Cash Investment

Down Payment

C$0

Renos & Furnishing

C$5,937

Total

C$5,937

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

129.51%

Cap Rate

6.29%