BNBCalc Short Term Rental Cohost Analysis 75 St Nicholas St, Toronto, ON, M4Y 0A5

2 bed • 2 bath • 4 guests • $209,400

BNB

Calc

Owner income

$37,328

Per year

This Airbnb could earn an additional

$4,444

Per month vs a Long-Term Rental

Annual Revenue range

$52,187 - $89,150

Annual Revenue

$53,326

AirDNA projects $308/night at 60% occupancy ($67,497). Airbtics projects $200/night at 73% occupancy ($53,325). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,346	$52,187	$72,487	$89,150
Occupancy	66%	74%	84%	90%
Nightly Rate	$158	$189	$232	$266

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 1,170 sq.ft two-bedroom condo on Bay	$64,991	$238	72%	2	2	5	$148	❌	✅	❌	Y / Y	⭐️ 5 (61)
35% OFF Large Home in Hear of City!	$57,192	$217	69%	2	1	28	$111	✅	❌	❌	Y / Y	⭐️ 4.3 (13)
2 Bed Designer Loft, fully stocked by subway	$51,978	$263	54%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Cozy 1 Bed + Den Bloor Yonge 1+Den W/Parking	$51,606	$141	100%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Bloor\|Yonge Cozy 1BR+Den walk2 ROM / UofT	$60,372	$193	85%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Cozy 1BR+Den Yonge Bloor walk2 Yorkville/UofT	$41,994	$149	77%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Upscale & Modern 1bd + Den in heart of Downtown!	$19,154	$131	40%	2	1	2	$51	❌	❌	❌	Y / Y	⭐️ 4.5 (0)
Stunning 2BR Downtown Condo w/Balcony- Yonge/Bloor	$60,477	$185	84%	2	2	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxurious 2BD+2Bath Downtown Toronto	$72,722	$301	65%	2	2	28	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Luxury Condo Downtown 1+1 unit close 2 main Subway	$60,591	$186	89%	2	2	28	$148	❌	❌	❌	Y / Y	⭐️ 5 (1)

75 St Nicholas St Toronto, Ontario, M4Y 0A5

2 bed • 2 bath • 4 guests

Toronto

Zoning

Laws

$53,326

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $308/night at 60% occupancy.Projected nightly rate is $200/night at 73% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$54,107

Avg annual revenue

73%

Avg occupancy rate

$200

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

$20k

$35k

$55k

$75k

$10,665

Profit

Revenue

$53,326

Cleaning

$7,133

Cohost commission

$10,665

Owner payout

$37,328

$0

Cash Investment

Renos & Furnishing

Total