BNBCalc Short Term Rental Investment Analysis 59 Starwood Rd, Ottawa, ON, K2G 1Z2

1 bed • 1 bath • 1 guests • $900,000

BNB

Calc

Annual Revenue

$22,024

Profit (Cash Flow)

-$55,230

Cap Rate

0.6%

Annual Revenue

$22,024

AirDNA projects $90/night at 67% occupancy ($22,024). Airbtics projects $74/night at 73% occupancy ($19,730). Airbtics predicts this property will perform in the 38% revenue percentile

BNB Calc projects a 67% occupancy rate, $90 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,215	$22,246	$25,743	$28,619
Occupancy	69%	77%	84%	88%
Nightly Rate	$65	$75	$79	$83

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely - 1 bedroom apartment unit in Ottawa	$26,724	$80	87%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
Studio w/kitchen, 5m to Hwy 417, 15m to Downtown	$17,350	$55	77%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.8 (266)
1 Bedroom Apartment, 5m to Hwy417, 15m to Downtown	$21,114	$64	85%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.8 (279)
1 Bdrm Executive Suite Free Parking & Wi-Fi.	$21,525	$79	67%	1	1	2	$55	❌	❌	✅	N / Y	⭐️ 4.9 (200)
CARLINGWOOD ACCOMMODATIONS - Just West of Downtown	$20,770	$74	71%	1	1	3	$52	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Entire New And Modern Guest Home	$32,692	$116	77%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (53)
The A&M Ottawa home (one-bedroom suite)	$29,388	$76	100%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 5 (85)
Private suite in the heart of the city! 1bed/1bath	$15,100	$55	69%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Private, peaceful apartment near the airport	$20,565	$68	82%	1	1	7	$88	✅	❌	❌	Y / Y	⭐️ 4.9 (58)

Return Metrics

-26.14% 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)	-$55,230	-$110,460	-$165,690	-$220,920	-$276,150	-$552,300	-$1,656,902
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$871,769	$844,349	$817,764	$792,037	$767,196	$657,223	$527,633

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-26.14%

Cap Rate

0.6%

Return on Investment

-9.17%

59 Starwood Rd Ottawa, Ontario, K2G 1Z2

1 bed • 1 bath • 1 guests

Purchase Price

Ottawa

Zoning

Laws

$22,024

Annual Revenue

This property is projected to be in the top 38% revenue percentile compared to similar properties nearby.
Projected nightly rate is $90/night at 67% occupancy.Projected nightly rate is $74/night at 73% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$21,181

Avg annual revenue

73%

Avg occupancy rate

$74

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

$5k

$15k

$25k

$35k

-$55,230

Profit

Revenue

$22,024

Operating Expenses

$16,543

Operating Income

$5,481

Mortgage & Taxes

$60,711

Profit (Cash Flow)

-$55,230

$211,250

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$4,250

Closing Costs

$27,000

Total

$211,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-26.14%

Cap Rate

0.6%

Return on Investment

-9.17%