Airbnb Investor Score
CA$8,753
Annual Profit
7.6%
Cap Rate
3.5%
Cash on Cash
C$113,819
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects C$345/night at 67% occupancy ($84,500.29). Airbtics projects C$313/night at 72% occupancy ($82,211).
Top 28% 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$83,997
Avg annual revenue
72%
Avg occupancy rate
CA$312
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$25k
C$65k
C$105k
C$150k
Sign up to see the data on 40 all comparables
CA$8,754
Profit
Revenue
C$113,819
Operating Expenses
C$34,236
Operating Income
C$79,583
Mortgage & Taxes
C$70,830
Profit (Cash Flow)
C$8,754
CA$250,559
Cash Investment
Down Payment
C$210,000
Renos & Furnishing
C$9,059
Closing Costs
C$31,500
Total
C$250,559
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.49%
Cap Rate
7.57%