BNBCalc Short Term Rental Rental Arbitrage Analysis 82 Dalhousie St, Toronto, ON, M5B 1Y7

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$48,020

Profit (Cash Flow)

$15,687

Cash on Cash Return

360.6%

Annual Revenue

$48,020

AirDNA projects $196/night at 70% occupancy ($50,111). Airbtics projects $178/night at 73% occupancy ($47,459). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,105	$52,181	$73,672	$77,136
Occupancy	58%	70%	90%	92%
Nightly Rate	$130	$201	$220	$224

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Executive Style 1BR Condo - Great View - Sleeps 4!	$38,098	$112	92%	1	2	28	$59	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Downtown apartment with parking	$81,902	$218	100%	1	2	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (129)
Condo in downtown Toronto	$51,738	$248	57%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
🔥Modern High Floor Deluxe King Suite /w City Views	$52,499	$221	61%	1	1	2	$73	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
Chic Condo Studio w Balcony in the Heart Downtown	$65,169	$193	91%	1	1	5	$44	❌	❌	❌	Y / Y	⭐️ 5 (55)
Entire Luxury 2-floor Apartment with 2 Bathrooms	$57,008	$210	72%	1	2	5	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Lovely 1 Bedroom Apartment - Heart of Downtown	$44,123	$133	90%	1	1	28	$73	❌	❌	❌	Y / Y	⭐️ 5 (14)
Downtown Dundas Square Fully Equipped One Bedroom+	$42,303	$222	51%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Executive Apartment in Heart of Toronto	$24,888	$100	68%	1	2	30	$55	❌	❌	❌	Y / Y	⭐️ 5 (27)
Spacious Loft in Downtown Toronto	$25,629	$130	50%	1	1	3	$147	❌	❌	❌	N / N	⭐️ 4.5 (29)

Return Metrics

360.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,687	$31,374	$47,062	$62,749	$78,437	$156,874	$470,621
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$15,687	$31,374	$47,062	$62,749	$78,437	$156,874	$470,621

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

360.62%

Payback Period Days

101

Return on Investment

360.62%

82 Dalhousie St 1616 Toronto, Ontario, M5B 1Y7

1 bed • 1 bath • 4 guests

Monthly Rent

Toronto

Zoning

Laws

$48,020

Annual Revenue

BNBCalc predicts this property will get $178 per night with 73% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$48,335

Avg annual revenue

73%

Avg occupancy rate

$178

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

$25k

$45k

$60k

$85k

$15,687

Profit

Revenue

$48,020

Operating Expenses

$10,443

Operating Income

$37,577

Net Effective Rent

$21,890

Profit (Cash Flow)

$15,687

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

360.62%

Payback Period Days

101