Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 7 Smith Crescent, Toronto, ON, M8Z 0G3

1 bed • 1 bath • 1 guests • CA$0

BNB

Calc

Annual Revenue

C$40,225

Profit (Cash Flow)

-C$11,066

Cash on Cash Return

-176.8%

Annual Revenue

C$40,225

AirDNA projects C$197/night at 60% occupancy ($43,188). Airbtics projects C$167/night at 66% occupancy ($40,224). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, C$167 rate per night.

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

Percentiles25%50%75%90%
RevenueC$23,917C$43,873C$62,770C$73,096
Occupancy50%67%83%89%
Nightly RateC$128C$174C$201C$217

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$66,866
C$193
88%
111C$122❌❌❌N / Y⭐️ 5 (29)
C$58,733
C$197
77%
111C$106✅✅❌Y / Y⭐️ 5 (154)
C$41,626
C$148
74%
111C$132❌❌✅N / Y⭐️ 5 (31)
C$35,220
C$190
48%
111C$106❌❌❌Y / Y⭐️ 5 (59)
C$45,218
C$164
73%
113C$160✅❌✅Y / N⭐️ 5 (20)
C$60,126
C$171
94%
113C$160✅✅✅Y / Y⭐️ 5 (45)
C$26,676
C$187
38%
111C$42❌❌❌Y / Y⭐️ 5 (49)
C$40,114
C$163
67%
112C$32❌❌✅Y / Y⭐️ 4.9 (83)
C$28,384
C$76
96%
111C$53❌❌❌N / Y⭐️ 5 (91)
C$30,368
C$134
59%
112C$211❌❌❌Y / Y⭐️ 4.5 (113)
C$41,681
C$121
89%
1128C$106✅✅❌Y / Y⭐️ 4.5 (59)
C$53,071
C$230
63%
112C$0❌❌✅Y / Y⭐️ 5 (33)
C$29,062
C$199
40%
111C$0❌❌❌N / Y⭐️ 5 (90)
C$42,446
C$124
91%
1128C$170✅❌✅Y / Y⭐️ 5 (34)
C$24,368
C$152
42%
112C$37❌❌❌N / Y⭐️ 5 (14)
C$39,457
C$210
51%
111C$63❌❌❌Y / Y⭐️ 5 (87)
C$60,982
C$206
81%
113C$0❌❌❌Y / Y⭐️ 4.8 (12)
C$44,388
C$197
59%
112C$105✅✅❌Y / Y⭐️ 5 (41)
C$62,329
C$203
83%
112C$106✅❌❌Y / Y⭐️ 4.7 (93)
C$36,129
C$157
60%
113C$127❌❌❌Y / Y⭐️ 4.5 (19)
C$53,968
C$191
74%
111C$177✅✅✅Y / Y⭐️ 5 (36)
C$40,464
C$201
49%
112C$106✅✅❌Y / Y⭐️ 5 (15)
C$24,705
C$99
68%
1128C$211❌❌❌Y / Y⭐️ 5 (5)
C$48,109
C$213
59%
111C$79✅❌✅Y / Y⭐️ 5 (42)
C$82,251
C$314
71%
112C$85❌❌✅Y / Y⭐️ 5 (85)
C$62,635
C$247
68%
112C$43✅❌❌Y / Y⭐️ 5 (147)
C$36,118
C$201
49%
1128C$0✅✅❌Y / N⭐️ 4.5 (9)
C$55,492
C$178
85%
113C$0❌❌❌Y / Y⭐️ 5 (17)
C$48,357
C$131
100%
113C$32❌❌✅Y / Y⭐️ 5 (50)
C$23,288
C$138
45%
1128C$106✅❌❌Y / N⭐️ 5 (10)
C$19,459
C$81
66%
1128C$134❌❌❌Y / Y⭐️ 4.5 (55)
C$18,280
C$81
62%
1128C$65❌❌✅Y / Y⭐️ 4.5 (9)
C$21,733
C$124
48%
1128C$191❌❌❌N / Y⭐️ 5 (6)
C$14,897
C$82
49%
114C$81❌❌❌N / N⭐️ 5 (3)
C$44,667
C$145
84%
111C$0✅❌❌Y / Y⭐️ 5 (43)
C$39,300
C$121
88%
1128C$47❌❌❌Y / Y⭐️ 5 (30)
C$30,574
C$95
86%
1128C$47❌❌❌Y / Y⭐️ 4.5 (45)
C$52,022
C$199
67%
112C$79❌❌❌Y / Y⭐️ 5 (27)
C$48,495
C$217
61%
1128C$0✅❌❌Y / Y⭐️ 5 (15)

Return Metrics

-176.84% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$11,066-CA$22,132-CA$33,199-CA$44,265-CA$55,331-CA$110,663-CA$331,990
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total Return-CA$11,066-CA$22,132-CA$33,199-CA$44,265-CA$55,331-CA$110,663-CA$331,990

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-176.84%

Payback Period Days

0

Return on Investment

-176.84%

property-location

7 Smith Crescent 324 Toronto, Ontario, M8Z 0G3

1 bed • 1 bath • 1 guests

Toronto

Zoning


Laws

C$40,225

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$197/night at 60% occupancy.Projected nightly rate is C$167/night at 66% occupancy.

Top 53% of comparables

Top 53% 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$41,251

Avg annual revenue

66%

Avg occupancy rate

CA$167

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$35k

C$60k

C$85k

Sign up to see the data on 40 all comparables

-CA$11,066

Profit

Revenue

C$40,225

Operating Expenses

C$22,491

Operating Income

C$17,734

Net Effective Rent

C$28,800

Profit (Cash Flow)

-C$11,066

CA$6,257

Cash Investment

Renos & Furnishing

C$6,114

Setup Costs

C$144

Total

C$6,257

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-176.84%

Payback Period Days

0