BNBCalc Short Term Rental Investment Analysis 7035 Edwards Blvd, Mississauga, ON, L5S 1X2

1 bed • 1 bath • 1 guests • $200,000

BNB

Calc

Annual Revenue

$23,275

Profit (Cash Flow)

-$6,922

Cap Rate

3.3%

Annual Revenue

$23,275

AirDNA projects $81/night at 69% occupancy ($20,413). Airbtics projects $81/night at 73% occupancy ($21,596). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,462	$22,165	$30,630	$37,606
Occupancy	64%	78%	85%	91%
Nightly Rate	$60	$75	$95	$109

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Renovated 1 BDRM Guest Suite	$23,662	$70	91%	1	1	1	$29	❌	❌	❌	N / N	⭐️ 4.8 (43)
Newly Renovated Modern Suite W/ Private Entrance	$26,353	$77	93%	1	1	3	$11	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Private and conveniently located basement appt	$17,776	$65	73%	1	1	3	$29	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Full Private Suite, Mississauga	$19,139	$63	83%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (140)
Private Cozy Stylish Basement Portion	$20,648	$62	85%	1	1	3	$52	❌	❌	❌	Y / Y	⭐️ 4.9 (192)
Brand New Luxury Basement Apt. Spacious & Cozy	$17,952	$59	80%	1	1	5	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
The Rustic Barn	$13,553	$45	73%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Luxurious 1+Den, 1 Bath Condo, Parking, City View	$46,628	$145	85%	1	1	3	$66	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Luxurious Renovated Apartment Downtown Mississauga	$24,179	$84	76%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
1 bedroom basement apartment with free parking	$21,478	$73	78%	1	1	2	$29	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Luxurious New Private Basement Apartment near Sq1	$11,434	$56	50%	1	1	1	$37	❌	❌	❌	N / Y	⭐️ 4.5 (257)
Blessed Home Comfort	$20,400	$100	51%	1	1	1	$118	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cecilia's Place	$11,125	$40	73%	1	2	2	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
Private Studio apartment in Brampton	$15,444	$50	79%	1	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
A small studio bedroom in Brampton	$15,786	$60	67%	1	1	1	$37	❌	❌	❌	N / Y	⭐️ 4.5 (63)
Renovated house private entrance free parking	$22,975	$84	72%	1	1	1	$41	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Spacious, Private & Secure 1 Bdrm Apt near Airport	$17,824	$98	48%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 5 (60)
Non_smoking unit private bathroom and entrance.	$18,150	$57	87%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (297)
One bedroom basement apartment	$22,880	$68	88%	1	1	2	$44	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Cozy 1 Bedroom Unit near Square One Mall	$12,906	$82	43%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Mickey Villa’s Walkout Studio Unit	$11,252	$53	58%	1	2	31	$0	❌	❌	❌	Y / Y	⭐️ 3.8 (5)
1 bedroom Bsmt apartment sep entrance free parking	$23,263	$79	78%	1	1	2	$29	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Spacious 1 Bdrm Basement Suite w/Parking	$18,564	$88	53%	1	1	1	$37	❌	❌	❌	N / Y	⭐️ 5 (128)
Cozy Mississauga Condo 20 min to Downtown Toronto	$36,105	$107	89%	1	1	2	$73	❌	❌	❌	Y / Y	⭐️ 5 (51)
Cozy & Bright Basement Suite with Private Entrance	$17,755	$48	97%	1	1	2	$26	❌	❌	❌	N / Y	⭐️ 5 (83)
Modern Mississauga Condo 20 Min to DowntownToronto	$30,773	$103	78%	1	1	2	$73	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Elegant 1+Den Condo, Parking, Balcony, City View	$64,598	$197	88%	1	1	3	$73	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Large 1BR Basement 10 mins from Square One!	$30,371	$87	92%	1	1	3	$58	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Modern Unit 4 Business Travel near Toronto Airport	$33,115	$95	90%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (88)
Cozy Unit with 2 queen size beds	$21,521	$70	84%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.6 (86)
Bright&Clean New Condo-free parking-great location	$23,139	$109	58%	1	1	7	$0	✅	✅	❌	Y / Y	⭐️ 5 (26)
Suite in Mississauga (Meadowvale Village)	$23,674	$77	84%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (82)
Home away from home	$18,020	$67	71%	1	1	5	$59	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxurious Apartment	$21,788	$74	78%	1	1	1	$15	✅	❌	❌	N / Y	⭐️ 4.8 (61)
New Legal Basement Apartment	$17,136	$99	46%	1	1	1	$26	❌	❌	❌	Y / Y	⭐️ 5 (19)
$89. Inclusive Family Apartment	$14,958	$61	67%	1	1	7	$0	❌	❌	❌	N / Y	⭐️ 4.8 (56)
Separate Basement Apartment	$34,038	$93	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Modern Basement Apartment	$16,583	$59	73%	1	1	1	$37	✅	✅	❌	Y / Y	⭐️ 4.7 (15)
Brand new condo in Brampton DT	$22,598	$147	42%	1	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-10.99% 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)	-$6,922	-$13,844	-$20,766	-$27,688	-$34,610	-$69,221	-$207,663
Revenue Appreciation	$1,396	$2,876	$4,445	$6,109	$7,872	$18,406	$110,404
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$18,000	$37,620	$59,005	$82,316	$107,724	$273,472	$2,453,535
Total Return	$212,474	$226,652	$242,685	$260,736	$280,986	$422,658	$2,556,276

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.99%

Cap Rate

3.28%

Return on Investment

28.73%

7035 Edwards Blvd Mississauga, Ontario, L5S 1X2

1 bed • 1 bath • 1 guests

Purchase Price

Mississauga

Zoning

Laws

$23,275

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $81/night at 69% occupancy.Projected nightly rate is $81/night at 73% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$22,189

Avg annual revenue

73%

Avg occupancy rate

$81

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

$25k

$45k

$65k

-$6,922

Profit

Revenue

$23,275

Operating Expenses

$16,706

Operating Income

$6,569

Mortgage & Taxes

$13,491

Profit (Cash Flow)

-$6,922

$50,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,250

Closing Costs

$6,000

Total

$50,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.99%

Cap Rate

3.28%

Return on Investment

28.73%