BNBCalc Short Term Rental Investment Analysis 670 Amesbury Ct, Sarnia, ON, N7V 2R1

3 bed • 2 bath • 6 guests • CA$550,000

BNB

Calc

Annual Revenue

C$74,986

Profit (Cash Flow)

C$8,473

Cap Rate

8.3%

Annual Revenue

C$74,986

AirDNA projects C$218/night at 47% occupancy ($37,506). Airbtics projects C$246/night at 58% occupancy ($52,069). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, C$298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$29,115	C$51,729	C$76,657	C$102,924
Occupancy	47%	58%	69%	80%
Nightly Rate	C$167	C$239	C$298	C$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Colborne Condo	C$34,808	C$178	52%	3	3	2	C$63	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Boho 3 Bed Bridgeview Bungalow in Point Edward	C$46,079	C$170	72%	3	1	2	C$79	❌	❌	✅	Y / Y	⭐️ 4.8 (133)
Tree-Lined-Street	C$42,796	C$198	58%	3	1	2	C$63	❌	❌	✅	Y / Y	⭐️ 5 (84)
Port Huron Cottage Home	C$30,792	C$131	62%	3	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 4.8 (243)
Direct Private Sandy Beach	C$80,625	C$407	53%	3	1	2	C$160	❌	❌	❌	Y / Y	⭐️ 5 (8)
Large Home on Black River, Private Dock Sleeps 8+	C$70,979	C$310	60%	3	4	1	C$252	❌	❌	✅	Y / Y	⭐️ 5 (120)
Across From The Beach! Beautiful Neighborhood	C$38,183	C$180	55%	3	1	2	C$180	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
The Village Stroll	C$43,806	C$295	40%	3	3	3	C$148	❌	❌	❌	Y / Y	⭐️ 5 (46)
Fully Fenced \| Ultra Modern \| Cathedral Ceiling	C$100,029	C$339	76%	3	3	3	C$266	❌	❌	❌	Y / Y	⭐️ 5 (9)
Port Huron Charmer!	C$29,999	C$124	64%	3	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 4.9 (226)
Fort Gratiot Home on Lake Huron w/ Patio & Deck!	C$106,596	C$522	55%	3	3	3	C$216	❌	❌	❌	Y / Y	⭐️ 5 (93)
Executive, Spotless 3 bdrm home on Rosedale	C$39,447	C$234	46%	3	1	4	C$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Blackwell Trails Bungalow	C$39,231	C$148	68%	3	1	2	C$160	❌	❌	✅	Y / Y	⭐️ 4.6 (18)
The Bauer	C$38,659	C$121	80%	3	2	2	C$106	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
The 1890 House	C$34,344	C$195	45%	3	2	2	C$79	❌	❌	✅	Y / Y	⭐️ 5 (38)
Newly Remodeled,Comfy Home w/Large Fenced Yard	C$66,143	C$290	60%	3	2	2	C$180	✅	❌	✅	Y / Y	⭐️ 5 (64)
Newly remodeled 3 bedroom/1.5 Bath home!	C$38,111	C$158	63%	3	2	30	C$180	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Lake Views! Walk to beaches. Remodeled.	C$77,276	C$321	64%	3	1	3	C$216	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ginger's Sunflower Tuscan & Water	C$64,811	C$279	62%	3	2	2	C$200	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Karolina Street Place	C$54,245	C$177	83%	3	3	28	C$126	❌	❌	✅	Y / Y	⭐️ 5 (11)
Walk-a-bout Park	C$65,767	C$286	62%	3	1	14	C$108	❌	❌	❌	Y / Y	⭐️ 5 (5)
Sarnia's Man Cave - 3 BR/1 BA HOUSE - Pet friendly	C$42,465	C$239	48%	3	1	30	C$126	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Your Sarnia "Home away from Home" is right here!	C$24,867	C$142	47%	3	1	30	C$126	❌	❌	✅	Y / Y	⭐️ 5 (82)
AnnaGPT	C$67,348	C$249	74%	3	3	3	C$0	❌	❌	✅	Y / N	⭐️ 5 (5)
The Helix- City Escape	C$21,742	C$148	38%	3	1	2	C$160	❌	❌	✅	Y / Y	⭐️ 4.6 (22)
Premium House located near St. Clair River	C$86,326	C$290	78%	3	4	2	C$160	❌	❌	❌	Y / Y	⭐️ 5 (8)
Frank's Folk Victorian - Close to town & beach!	C$100,014	C$309	88%	3	2	2	C$72	❌	❌	✅	Y / Y	⭐️ 5 (11)
Huron Sands Cottage - ✦ ❤	C$69,922	C$342	55%	3	2	5	C$211	✅	✅	✅	Y / Y	⭐️ 5 (31)
Lake Huron Sandy Beach - 3 bdrm private lower apt.	C$47,219	C$253	51%	3	1	1	C$0	❌	❌	❌	N / Y	⭐️ 5 (8)
Charming Cottage Close to the Beach	C$62,829	C$369	46%	3	3	2	C$53	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Your Sarnia "City Cottage" is waiting for you!	C$30,821	C$145	58%	3	1	30	C$128	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
The Near House Family Home	C$67,244	C$239	77%	3	1	2	C$0	❌	❌	❌	N / Y	⭐️ 0 (10)
Karolina Street	C$44,848	C$223	55%	3	3	29	C$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Walk to Beaches \| Lake Views, Pet Friendly	C$120,147	C$318	100%	3	1	3	C$216	❌	❌	✅	Y / Y	⭐️ 5 (8)
Sarnia 3 Bedroom Minutes to Nova	C$24,433	C$124	54%	3	2	14	C$122	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Stay In Sarnia * Large 4 BR & 2.5 bathroom HOUSE	C$35,981	C$259	38%	3	3	30	C$160	❌	❌	❌	Y / Y	⭐️ 5 (62)
Cozy 3-bedroom house on main street	C$24,818	C$75	88%	3	1	7	C$185	❌	❌	✅	Y / Y	⭐️ 4.7 (86)
House on Bright	C$29,813	C$184	39%	3	2	2	C$210	❌	❌	✅	Y / Y	⭐️ 5 (23)

Return Metrics

6.1% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$8,472	CA$16,945	CA$25,418	CA$33,891	CA$42,364	CA$84,729	CA$254,187
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$440,000	CA$440,000	CA$440,000	CA$440,000	CA$440,000	CA$440,000	CA$440,000
Down Payment	CA$110,000	CA$110,000	CA$110,000	CA$110,000	CA$110,000	CA$110,000	CA$110,000
Property Appreciation	CA$16,500	CA$33,495	CA$50,999	CA$69,029	CA$87,600	CA$189,154	CA$784,994
Total Return	CA$574,972	CA$600,440	CA$626,418	CA$652,921	CA$679,965	CA$823,883	CA$1,589,181

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.1%

Cap Rate

8.28%

Return on Investment

21.89%

670 Amesbury Ct Sarnia, Ontario, N7V 2R1

3 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

CA$8,472

Annual Profit

8.3%

Cap Rate

6.1%

Cash on Cash

C$74,986

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects C$218/night at 47% occupancy ($37,506.12). Airbtics projects C$246/night at 58% occupancy ($52,069).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$52,906

Avg annual revenue

58%

Avg occupancy rate

CA$246

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$15k

C$50k

C$85k

C$120k

CA$8,473

Profit

Revenue

C$74,986

Operating Expenses

C$29,412

Operating Income

C$45,574

Mortgage & Taxes

C$37,101

Profit (Cash Flow)

C$8,473

CA$138,718

Cash Investment

Down Payment

C$110,000

Renos & Furnishing

C$12,218

Closing Costs

C$16,500

Total

C$138,718

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.1%

Cap Rate

8.28%

Return on Investment

21.89%