BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 500 Richmond Street West, Toronto, ON, Canada

2 bed • 1.5 bath • 4 guests • CA$1,050,000

BNB

Calc

Annual Revenue

C$113,819

Profit (Cash Flow)

C$8,754

Cap Rate

7.6%

Annual Revenue

C$113,819

AirDNA projects C$345/night at 67% occupancy ($84,500). Airbtics projects C$313/night at 72% occupancy ($82,211). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, C$367 rate per night.

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

Percentiles25%50%75%90%
RevenueC$52,884C$85,239C$115,911C$147,642
Occupancy57%77%85%91%
Nightly RateC$250C$298C$367C$436

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
Beautiful Modern 1+1 Condo in King West

No image available

C$106,632
C$391
74%
2228C$78✅✅❌Y / Y⭐️ 5 (90)
Stunning Condo Heart of D.T Toronto Free Parking

No image available

C$65,585
C$297
59%
222C$148❌❌❌Y / Y⭐️ 5 (10)
New Upscale Condo 2BR+2BA+parking w/City Views

No image available

C$79,376
C$361
58%
222C$158❌❌❌Y / Y⭐️ 5 (33)
Modern 2 Bedrooms luxury condo heart of downtown

No image available

C$145,276
C$435
91%
213C$104❌❌❌Y / Y⭐️ 5 (81)
High-Ceiling Condo in Downtown Toronto

No image available

C$147,127
C$477
83%
213C$158❌❌❌Y / Y⭐️ 5 (34)
Ivory Glam Cozy Central 2BR DT w/Free Parking

No image available

C$47,778
C$220
57%
211C$95❌❌❌Y / Y⭐️ 4.5 (23)
Historic Queen West Apartment

No image available

C$135,127
C$389
92%
212C$209❌❌❌Y / Y⭐️ 5 (55)
Enjoy Views From 41st Floor Penthouse W/Parking

No image available

C$87,471
C$264
88%
211C$78❌❌❌Y / Y⭐️ 4.5 (53)
Cozey 2 Bedrooms Condo on Entertainment District

No image available

C$96,327
C$335
77%
212C$84❌❌❌Y / Y⭐️ 4.7 (52)
Charming Downtown Toronto Apt

No image available

C$49,121
C$153
85%
213C$104❌❌✅Y / Y⭐️ 5 (61)
Panoramic Views in Huge and Bright Loft w/ Parking

No image available

C$94,364
C$318
81%
214C$0❌❌✅Y / Y⭐️ 5 (337)
Spacious Loft on a Quiet Street - Downtown Toronto

No image available

C$93,054
C$358
71%
2128C$0❌❌❌Y / Y⭐️ 5 (4)
Breathtaking Corner Loft with Views

No image available

C$55,452
C$387
39%
2228C$105❌❌✅Y / Y⭐️ 4.6 (71)
COZY & Urban Vibe In The Heart of DT Toronto!

No image available

C$89,568
C$345
69%
212C$125❌❌❌Y / Y⭐️ 4.5 (66)
Chic & Spacious 2BR | Sleeps 6

No image available

C$89,961
C$432
56%
223C$104❌❌❌Y / Y⭐️ 5 (21)
Modern 2BR/2BA Luxe Apt

No image available

C$79,698
C$276
78%
2228C$104❌❌❌Y / Y⭐️ 5 (22)
Stylish 2BR Executive Suite in Popular King West!

No image available

C$84,351
C$294
76%
221C$95❌❌❌Y / Y⭐️ 5 (34)
Stunning Condo Heart of Downtown T.O 2 bdr 2 wash

No image available

C$72,688
C$301
65%
222C$148❌❌❌Y / Y⭐️ 4.8 (19)
Cozy Lower Level Apartment

No image available

C$137,945
C$399
92%
211C$90❌❌❌Y / Y⭐️ 4.8 (52)
Oasis in the 6ix

No image available

C$83,133
C$246
91%
212C$104❌❌❌Y / Y⭐️ 5 (14)
Skylounge On Peter & Adelaide

No image available

C$68,400
C$219
84%
213C$88❌❌❌Y / Y⭐️ 5 (36)
2BDR Central Location + Parking

No image available

C$80,312
C$236
87%
221C$121❌❌❌Y / Y⭐️ 4.9 (38)
SUB PENTHOUSE MILLION$ VIEW FOR DISCERNING GUESTS

No image available

C$89,397
C$291
83%
212C$105✅❌✅Y / Y⭐️ 4.8 (67)
Entire Condo, 2 bed/2 bath, Prestigious location

No image available

C$88,788
C$276
88%
222C$0✅❌❌Y / Y⭐️ 5 (40)
Sanctuary in Toronto's centre

No image available

C$112,965
C$351
86%
212C$95❌❌❌Y / Y⭐️ 5 (21)
2BR 2BA w Balcony + Free Parking, CN Tower, Jays

No image available

C$66,693
C$216
82%
221C$158❌❌❌Y / Y⭐️ 4.5 (15)
Amazing view! 2BDR + Parking

No image available

C$71,506
C$291
66%
2228C$121❌❌❌Y / Y⭐️ 4.8 (40)
Urban Loft

No image available

C$90,340
C$252
97%
212C$105❌❌❌Y / Y⭐️ 5 (11)
Heart of queen west/free parking

No image available

C$44,976
C$267
46%
211C$0❌❌❌Y / Y⭐️ 4.5 (13)
Downtown core condo in trendy King West

No image available

C$90,665
C$307
79%
223C$107❌❌❌Y / Y⭐️ 4.8 (13)
DT suite sleeps 8 w/free parking

No image available

C$64,883
C$335
51%
2128C$95❌❌❌Y / Y⭐️ 4.8 (33)
2BDR Downtown Amazing Views+ Free Parking

No image available

C$74,712
C$240
85%
221C$0❌❌❌Y / Y⭐️ 5 (49)
Entire Condo in Toronto, Canada

No image available

C$56,141
C$301
50%
211C$84❌❌❌Y / Y⭐️ 5 (41)
Charming Downtown Retreat in the Heart of Toronto

No image available

C$94,801
C$458
55%
21.51C$131❌❌✅Y / Y⭐️ 5 (64)
Spectacular Designer 2BR Loft - Must See!

No image available

C$72,646
C$276
72%
215C$0❌❌❌Y / Y⭐️ 5 (26)
2 bedroom 2 bathroom in Downtown long term avail

No image available

C$27,462
C$156
48%
2228C$158❌❌✅Y / Y⭐️ 0 (1)
2 Bedroom Condo in King West

No image available

C$78,220
C$452
47%
2228C$220✅❌❌Y / Y⭐️ 4.5 (25)
Stylish Condo Heart of Downtown

No image available

C$75,933
C$207
100%
211C$0❌❌❌Y / Y⭐️ 4.8 (43)
Stunning High Floor Luxury Condo w/ Gorgeous View

No image available

C$145,624
C$497
80%
223C$0❌❌❌Y / Y⭐️ 5 (25)
Quiet, Central 2 bedroom Condo in Toronto Core

No image available

C$25,402
C$210
33%
2130C$158❌❌✅Y / Y⭐️ 5 (4)

Return Metrics

3.49% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$8,753CA$17,507CA$26,261CA$35,015CA$43,768CA$87,537CA$262,613
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$840,000CA$840,000CA$840,000CA$840,000CA$840,000CA$840,000CA$840,000
Down PaymentCA$210,000CA$210,000CA$210,000CA$210,000CA$210,000CA$210,000CA$210,000
Property AppreciationCA$31,500CA$63,945CA$97,363CA$131,784CA$167,237CA$361,112CA$1,498,625
Total ReturnCA$1,090,253CA$1,131,452CA$1,173,624CA$1,216,799CA$1,261,006CA$1,498,650CA$2,811,239

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.49%

Cap Rate

7.57%

Return on Investment

20.18%

property-location

500 Richmond St W Toronto, Ontario, M5V 3N4

2 bed • 1.5 bath • 4 guests

Toronto

Zoning


Laws

35

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


🏊‍♂️ 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$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%

Profit (Cummulative)

C$8,754

C$840,000

C$9,059

C$31,500

C$0

Total Gain

C$50,569

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service