Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 616 Farwell Crescent, Mississauga, ON, L5R 2A8

6 bed • 3.5 bath • 12 guests • CA$1,700,000

BNB

Calc

Annual Revenue

C$81,238

Profit (Cash Flow)

-C$63,561

Cap Rate

3.0%

Annual Revenue

C$81,238

AirDNA projects C$393/night at 70% occupancy ($100,535). Airbtics projects C$365/night at 61% occupancy ($81,237). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, C$365 rate per night.

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

Percentiles25%50%75%90%
RevenueC$48,667C$78,872C$119,337C$162,941
Occupancy47%63%74%83%
Nightly RateC$275C$330C$426C$518

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$96,169
C$276
91%
54.51C$184❌❌❌Y / Y⭐️ 5 (141)
C$43,226
C$283
40%
532C$212❌❌❌Y / Y⭐️ 4.2 (9)
C$72,768
C$399
49%
542C$330❌❌✅Y / Y⭐️ 4.5 (77)
C$147,915
C$659
59%
65.51C$370❌❌❌Y / Y⭐️ 4.5 (33)
C$59,487
C$229
68%
521C$106✅❌❌Y / Y⭐️ 5 (22)
C$110,039
C$352
83%
65.53C$285❌❌✅Y / Y⭐️ 5 (42)
C$65,457
C$220
74%
653C$316❌❌✅Y / Y⭐️ 4.8 (90)
C$57,037
C$189
74%
52.53C$263❌❌✅Y / Y⭐️ 5 (48)
C$70,488
C$235
74%
532C$237❌❌❌Y / Y⭐️ 4.9 (38)
C$101,785
C$332
81%
643C$285✅❌✅Y / Y⭐️ 4.8 (42)
C$91,322
C$422
58%
633C$212✅❌❌Y / Y⭐️ 5 (16)
C$110,012
C$330
91%
653C$0❌❌✅Y / Y⭐️ 4.5 (17)
C$71,301
C$455
42%
532C$210❌❌✅Y / Y⭐️ 4.5 (25)
C$89,416
C$393
61%
542C$210❌❌❌Y / Y⭐️ 4 (21)
C$77,370
C$330
64%
62.51C$0❌✅❌Y / Y⭐️ 4.5 (10)
C$76,727
C$259
81%
522C$0✅❌❌Y / N⭐️ 4.5 (28)
C$56,002
C$409
36%
542C$316✅✅❌Y / Y⭐️ 4.8 (28)
C$86,203
C$665
34%
752C$370❌❌✅Y / Y⭐️ 4.8 (19)
C$81,988
C$317
67%
533C$283❌❌✅Y / Y⭐️ 5 (15)
C$82,735
C$209
96%
63.51C$302❌❌✅Y / Y⭐️ 5 (23)
C$140,689
C$492
76%
52.52C$315❌❌❌Y / Y⭐️ 5 (57)
C$111,210
C$357
85%
542C$0✅❌❌Y / Y⭐️ 5 (11)
C$68,162
C$423
43%
53.51C$159❌❌❌Y / Y⭐️ 5 (62)
C$55,600
C$183
83%
531C$0✅❌✅Y / Y⭐️ 4.5 (30)
C$51,711
C$275
48%
531C$259❌❌❌Y / Y⭐️ 4.5 (20)
C$80,948
C$287
73%
53.53C$295❌❌✅Y / Y⭐️ 5 (37)
C$68,364
C$296
60%
53.52C$279❌❌❌Y / Y⭐️ 5 (50)
C$114,002
C$468
62%
73.51C$369✅✅✅Y / Y⭐️ 4.5 (66)
C$79,444
C$315
69%
52.52C$0❌❌❌Y / Y⭐️ 5 (39)
C$68,684
C$469
37%
542C$270❌❌❌Y / Y⭐️ 4.7 (9)
C$110,792
C$502
60%
63.52C$263✅❌❌Y / Y⭐️ 5 (24)
C$126,024
C$435
77%
63.53C$317✅❌✅Y / Y⭐️ 5 (13)
C$64,887
C$273
61%
533C$259❌❌❌Y / Y⭐️ 4.3 (12)
C$190,664
C$696
74%
537C$317✅❌❌Y / Y⭐️ 5 (10)
C$42,488
C$176
66%
541C$0❌❌❌Y / N⭐️ 0 (0)
C$46,284
C$287
44%
74.51C$0❌❌❌Y / Y⭐️ 5 (6)
C$55,516
C$292
52%
64.53C$0❌❌✅Y / Y⭐️ 4.5 (6)

Return Metrics

-15.41% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$63,560-CA$127,121-CA$190,682-CA$254,242-CA$317,803-CA$635,606-CA$1,906,820
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$1,360,000CA$1,360,000CA$1,360,000CA$1,360,000CA$1,360,000CA$1,360,000CA$1,360,000
Down PaymentCA$340,000CA$340,000CA$340,000CA$340,000CA$340,000CA$340,000CA$340,000
Property AppreciationCA$51,000CA$103,530CA$157,635CA$213,364CA$270,765CA$584,657CA$2,426,346
Total ReturnCA$1,687,439CA$1,676,408CA$1,666,953CA$1,659,122CA$1,652,962CA$1,649,050CA$2,219,525

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.41%

Cap Rate

3%

Return on Investment

1%

property-location

616 Farwell Crescent Mississauga, Ontario, L5R 2A8

6 bed • 3.5 bath • 12 guests

Mississauga

Zoning


Laws

-57

Airbnb Investor Score

-CA$63,560

Annual Profit

3.0%

Cap Rate

-15.4%

Cash on Cash

C$81,238

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$393/night at 70% occupancy.Projected nightly rate is C$365/night at 61% occupancy.

Top 56% of comparables

Top 38% 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$81,621

Avg annual revenue

61%

Avg occupancy rate

CA$364

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$80k

C$135k

C$190k

Sign up to see the data on 40 all comparables

-CA$63,561

Profit

Revenue

C$81,238

Operating Expenses

C$30,122

Operating Income

C$51,116

Mortgage & Taxes

C$114,677

Profit (Cash Flow)

-C$63,561

CA$412,270

Cash Investment

Down Payment

C$340,000

Renos & Furnishing

C$21,270

Closing Costs

C$51,000

Total

C$412,270

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.41%

Cap Rate

3%