BNBCalc Short Term Rental Investment Analysis 730 Dovercourt Road, Toronto, ON, Canada

2 bed • 1 bath • 3 guests • $3,200

BNB

Calc

Annual Revenue

$24,106

Profit (Cash Flow)

$7,676

Cap Rate

246.6%

Annual Revenue

$24,106

AirDNA projects $173/night at 66% occupancy ($41,703).

BNB Calc projects a 66% occupancy rate, $100 rate per night.

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

Return Metrics

109.88% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,676	$15,352	$23,029	$30,705	$38,382	$76,764	$230,293
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$31	$64	$100	$137	$177	$417	$2,560
Down Payment	$640	$640	$640	$640	$640	$640	$640
Property Appreciation	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	$8,443	$16,252	$24,066	$31,885	$39,709	$78,922	$238,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

109.88%

Cap Rate

246.63%

Return on Investment

111.7%

730 Dovercourt Road Toronto, Ontario, M6H 2W9

2 bed • 1 bath • 3 guests

Purchase Price

$24,106

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,676

Profit

Revenue

$24,106

Operating Expenses

$16,214

Operating Income

$7,892

Mortgage & Taxes

$216

Profit (Cash Flow)

$7,676

$6,986

Cash Investment

Down Payment

$640

Renos & Furnishing

$6,250

Closing Costs

$96

Total

$6,986

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

109.88%

Cap Rate

246.63%

Return on Investment

111.7%