BNBCalc Short Term Rental Investment Analysis 760 Neighbourhood Cir, Mississauga, ON, L5B 0B7

4 bed • 3 bath • 12 guests • $442,054

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$72,857

Profit (Cash Flow)

$13,548

Cap Rate

9.8%

Annual Revenue

$72,857

AirDNA projects $300/night at 52% occupancy ($56,978). Airbtics projects $269/night at 67% occupancy ($65,827). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 67% occupancy rate, $298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,391	$52,571	$84,465	$122,171
Occupancy	55%	64%	77%	87%
Nightly Rate	$177	$216	$290	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Central 4 Bed Room Home by GO Station and Sq One!	$62,965	$205	80%	4	2	3	$117	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Modern 4 Level home-Game room/Parking/Near Airport	$91,806	$348	70%	4	4	1	$184	❌	❌	✅	Y / Y	⭐️ 5 (48)
The Serenity Home Pool/Yoga/Game Room by the Lake	$164,078	$687	64%	4	4	3	$147	✅	❌	❌	Y / Y	⭐️ 5 (24)
Cottage in Port Credit	$16,788	$139	33%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Best Location -Downtown Executive Home Mississauga	$70,910	$290	64%	4	3	1	$133	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Home in Central Mississauga	$51,508	$178	76%	4	3	1	$118	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Luxury Home near Sq 1 Mall and YYZ Air Port	$34,294	$210	41%	4	3	1	$111	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
4 Bedroom- Mississauga-SquareOne -Airhockey	$40,511	$107	97%	4	3	1	$111	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
Luxury Villa w/ Huge Backyard	$73,419	$372	51%	4	3	1	$258	✅	✅	❌	Y / Y	⭐️ 4.8 (49)
1 Full Private Home near Pearson Intl. Airport	$83,298	$291	77%	4	3	2	$104	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Large & Quiet 4BR 2.5 Bath Home in Great Location!	$76,220	$253	79%	4	3	3	$117	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Lovely Villa in Central Mississauga 4Bd/4Bath	$74,847	$238	78%	4	4	5	$197	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Contemporary Luxury 4BD Home w/Hot Tub-Mississauga	$55,381	$176	82%	4	3	4	$177	❌	✅	❌	Y / Y	⭐️ 4.8 (57)
Spacious 4 Bedroom Detached Home - Corner Lot	$48,043	$202	64%	4	3	4	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Deluxe & Spacious Detached Masterpiece Home	$55,905	$216	70%	4	3	5	$221	❌	❌	❌	Y / Y	⭐️ 5 (22)
The Blue Tulips	$50,034	$153	85%	4	3	1	$144	❌	❌	✅	Y / Y	⭐️ 5 (9)
Modern 4 bedroom home in downtown Mississauga	$69,148	$207	87%	4	2	29	$169	❌	❌	❌	Y / Y	⭐️ 5 (18)
Amazing Getaway in Lorne Park - Escape POOL	$66,166	$393	46%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
2 BR+DEN, TWO BALCONIES, VIEWS, SPACIOUS, SQ1 MALL	$28,986	$144	55%	4	2	90	$44	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Great value Large 4 Bedroom Home in Mississauga!!	$45,416	$128	93%	4	3	4	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Spacious Clean 4Bdrm Home In Sauga	$59,292	$216	75%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Beautiful home Mississauga	$61,773	$305	52%	4	3	4	$184	❌	❌	❌	Y / Y	⭐️ 5 (8)
Luxury 4BR-3.5Bath House 3000 SQFT	$50,627	$182	76%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Muskoka in the City-Amazing Home on Ravine & Creek	$50,038	$217	63%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Ultimate Family Getaway near Square One!	$46,447	$219	57%	4	4	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxury 4BR-3.5Bath House 3000 SQFT	$75,839	$280	74%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Boutique character home, pool retreat, Port Credit	$112,218	$1,051	29%	4	3	14	$276	✅	❌	✅	Y / Y	⭐️ 5 (7)
Beautiful Home 4 Bed, 3 bath, garage, backyard!	$73,991	$266	76%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
Central \| 2 Min Walk to Lakeshore \| Parking \|Wi-Fi	$50,874	$139	100%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Beautiful Reno Home in Lorne Park - Port Credit	$29,302	$148	53%	4	3	30	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
3-Bedroom Gem with office oasis	$56,953	$247	63%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Luxury home 3 Min to Square One Mississauga	$130,912	$365	98%	4	5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
City Retreat with Pool	$44,286	$202	60%	4	2	7	$236	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
4BR Lakeshore Newly Renovated Home beside Park	$54,150	$269	55%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Beautiful 4 bedroom house sleeps 10 great location	$52,136	$259	55%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Central Mississauga Home, 4 bedrooms	$40,190	$180	61%	4	3	30	$186	❌	❌	✅	Y / Y	⭐️ 5 (2)
Private 4 Rms Family-Frndly Guest House Misissauga	$24,083	$129	51%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Mississauga Sq1~4BR~Family Home	$67,842	$299	62%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cheerful 4-Bedroom Townhouse with Free Parking	$41,636	$158	72%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Golfers Heaven I Luxury Home in GTA I Central Area	$163,553	$730	61%	4	3	1	$116	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

12.05% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,547	$27,095	$40,642	$54,190	$67,738	$135,476	$406,429
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,342	$8,953	$13,848	$19,045	$24,562	$57,694	$353,643
Down Payment	$88,410	$88,410	$88,410	$88,410	$88,410	$88,410	$88,410
Property Appreciation	$13,261	$26,921	$40,990	$55,481	$70,407	$152,029	$630,928
Total Return	$119,563	$151,380	$183,892	$217,128	$251,120	$433,612	$1,479,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.05%

Cap Rate

9.81%

Return on Investment

27.7%

760 Neighbourhood Cir Mississauga, Ontario, L5B 0B7

4 bed • 3 bath • 12 guests

Purchase Price

Inquire about this property

Contact

test at Test

$822,300

Zestimate

Mississauga

Zoning

Laws

$72,857

Annual Revenue

BNBCalc predicts this property will get $269 per night with 67% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$63,646

Avg annual revenue

67%

Avg occupancy rate

$269

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

$15k

$65k

$115k

$165k

$13,548

Profit

Revenue

$72,857

Operating Expenses

$29,490

Operating Income

$43,367

Mortgage & Taxes

$29,820

Profit (Cash Flow)

$13,548

$112,423

Cash Investment

Down Payment

$88,411

Renos & Furnishing

$10,750

Closing Costs

$13,262

Total

$112,423

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.05%

Cap Rate

9.81%

Return on Investment

27.7%