BNBCalc Short Term Rental Investment Analysis 58 Pine Ridge Dr, London, ON, N5X 3H3

4 bed • 3 bath • 8 guests • $700,000

BNB

Calc

Annual Revenue

$39,490

Profit (Cash Flow)

-$26,543

Cap Rate

3.0%

Annual Revenue

$39,490

AirDNA projects $217/night at 50% occupancy ($39,628). Airbtics projects $204/night at 53% occupancy ($39,490). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,299	$32,440	$64,216	$108,902
Occupancy	36%	52%	69%	84%
Nightly Rate	$135	$166	$249	$347

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous 4 Bedroom House in North London	$48,877	$256	51%	4	3	2	$111	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Spacious 4-bdr+Study/UWO/Masonville/YMCA/N. London	$32,550	$105	78%	4	2.5	1	$103	❌	❌	❌	Y / Y	⭐️ 5 (145)
MODERN & QUIET 4-BEDROOM HOME WITH A PATIO/WALKOUT	$92,916	$387	65%	4	3.5	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (20)
Best location in the city !	$41,171	$217	51%	4	3	1	$37	❌	❌	✅	Y / Y	⭐️ 5 (90)
The Family Crib - Enjoy country living in the city	$44,207	$422	27%	4	2.5	4	$59	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
New Renovated+Spacious+Cozy 4 BR Near UWO	$33,535	$133	64%	4	2	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (244)
Spacious 4 Bedroom House Close Masonville UH UWO	$44,069	$153	77%	4	2.5	3	$88	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Home next to UWO	$31,802	$105	77%	4	2	4	$147	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Luxe Exclusive 4 Bedroom House	$62,963	$320	53%	4	2.5	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (82)
The Home	$18,271	$192	26%	4	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
luxurious house in Northwest London	$28,848	$171	44%	4	3.5	1	$37	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
The Mozley Home - Near UWO	$27,192	$145	50%	4	2.5	1	$18	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
The Corner	$32,098	$93	90%	4	1	3	$73	✅	❌	✅	Y / Y	⭐️ 5 (53)
Comfortable Lux \| Sleeps 10 \| PingPong, Movie Room	$46,192	$223	55%	4	3	2	$111	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Spacious Dream Home for You and Yours	$42,455	$202	55%	4	3	1	$111	❌	❌	✅	Y / Y	⭐️ 5 (22)
Spacious Entire Home in North London	$32,150	$203	42%	4	3.5	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lovely Family Home with 4BD & a Large Backyard	$29,225	$136	53%	4	1	2	$147	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Lovely home in a peaceful area	$42,635	$158	71%	4	1	1	$74	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Luxurious and Spacious Home	$24,733	$214	30%	4	4.5	2	$74	❌	❌	❌	Y / N	⭐️ 4.5 (30)
Luxurious 4-bedroom Retreat in London	$28,388	$132	54%	4	3	2	$96	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Hidden Gem Stylish 4BR 3BATH - 3min drive 401hwy	$49,849	$153	84%	4	2.5	7	$88	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Brand new quiet, beautiful home.	$19,788	$157	34%	4	3	2	$18	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
A comfortable and fun place, perfect location!	$13,738	$150	22%	4	3	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Spacious House! For large groups	$32,293	$173	51%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Large 5 bed Masonville Home UWO	$14,494	$220	18%	4	2	7	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
4 Bedrooms Full House Spacious Retreat	$32,546	$247	36%	4	3.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
POOL Home in the Heart of London 4 Bed 2 Bath	$77,986	$261	80%	4	2	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (170)
4 Bedroom Peaceful Oasis.	$91,428	$479	52%	4	2.5	1	$37	✅	❌	❌	Y / Y	⭐️ 5 (4)
Family Home in North West London	$26,188	$135	53%	4	3.5	30	$74	❌	❌	❌	Y / Y	⭐️ 5 (214)
Beautiful New Home	$21,172	$159	36%	4	3	2	$22	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
Central next to UWO	$44,175	$142	85%	4	2	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern Newly Built 4 Bedroom House in West London	$61,035	$346	47%	4	4	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Heritage Downtown 4-br Apartment	$26,515	$115	63%	4	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Homey 4 Bedroom Home in North West London	$35,448	$362	26%	4	3	2	$112	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
New Built 5 bd Room House Can Host up to 16 people	$41,952	$288	36%	4	2.5	1	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
UNIQUE SPACE JUST OUTSIDE OF LONDON	$30,129	$161	50%	4	2	2	$111	❌	❌	✅	Y / Y	⭐️ 4 (7)
Resort Home Oasis	$26,208	$341	21%	4	2.5	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Resort Vibes In The City!	$33,796	$105	87%	4	2	3	$37	❌	✅	✅	Y / Y	⭐️ 4.8 (18)
Stained Glass \| Downtown \| 10 ft ceilings\| 2bath	$32,160	$101	87%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Fully furnished 3 bed Townhouse	$33,085	$131	69%	4	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

-15.45% 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)	-$26,543	-$53,086	-$79,630	-$106,173	-$132,716	-$265,433	-$796,300
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,876	$14,177	$21,929	$30,158	$38,895	$91,359	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$141,333	$143,721	$147,208	$151,841	$157,670	$206,668	$902,783

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.45%

Cap Rate

2.95%

Return on Investment

0.77%

58 Pine Ridge Dr London, Ontario, N5X 3H3

4 bed • 3 bath • 8 guests

Purchase Price

-58

Airbnb Investor Score

-$26,543

Annual Profit

3.0%

Cap Rate

-15.5%

Cash on Cash

$39,490

Annual Revenue

BNBCalc predicts this property will get $204 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% 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.

$38,206

Avg annual revenue

53%

Avg occupancy rate

$204

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

$15k

$40k

$65k

$95k

-$26,543

Profit

Revenue

$39,490

Operating Expenses

$18,814

Operating Income

$20,676

Mortgage & Taxes

$47,220

Profit (Cash Flow)

-$26,543

$171,750

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$10,750

Closing Costs

$21,000

Total

$171,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.45%

Cap Rate

2.95%

Return on Investment

0.77%