BNBCalc Short Term Rental Investment Analysis 86 Burcher Rd, Ajax, ON, L1S 2R2

3 bed • 2 bath • 4 guests • CA$750,000

BNB

Calc

Annual Revenue

C$44,725

Profit (Cash Flow)

-C$31,260

Cap Rate

2.6%

Annual Revenue

C$44,725

AirDNA projects C$176/night at 57% occupancy ($36,649). Airbtics projects C$198/night at 62% occupancy ($44,725). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, C$198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$28,869	C$44,560	C$67,906	C$84,135
Occupancy	49%	64%	76%	85%
Nightly Rate	C$159	C$186	C$236	C$262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Lakeview Cottage on the Beach!!	C$55,355	C$263	56%	3	2	2	C$126	❌	❌	❌	Y / Y	⭐️ 4.5 (151)
Modern Cozy Vacation house in Ajax, GTA ON Canada	C$46,560	C$145	82%	3	2	2	C$190	❌	❌	❌	Y / Y	⭐️ 5 (48)
Fully Furnished Townhouse Ajax	C$79,120	C$262	82%	3	2.5	2	C$43	❌	❌	❌	Y / Y	⭐️ 5 (8)
Home in Ajax	C$43,355	C$180	59%	3	2.5	3	C$127	❌	❌	❌	Y / Y	⭐️ 5 (13)
Modern Ajax House ~ Casino ~ Ajax ~ Parking ~ Wifi	C$45,972	C$183	64%	3	2.5	4	C$263	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
3 bedroom bungalow in South Ajax	C$49,869	C$160	85%	3	2	3	C$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Contemporary 3BR Townhouse in Ajax: Cozy & Central	C$57,912	C$177	83%	3	1.5	1	C$210	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Luxurious 3 bedroom Semi detached house in AJAX	C$64,736	C$195	87%	3	3	2	C$153	❌	❌	✅	Y / Y	⭐️ 4.8 (113)
Whitby Home - Great Convenient Getaway	C$55,236	C$206	72%	3	2.5	2	C$53	❌	❌	✅	Y / Y	⭐️ 4.5 (185)
Modern Home Mins to Thermea Spa	C$33,001	C$200	45%	3	2	2	C$0	✅	❌	❌	Y / Y	⭐️ 5 (30)
Entire House, Central Whitby on a quiet street	C$50,490	C$170	81%	3	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (225)
Cozy Home	C$39,608	C$142	74%	3	2.5	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (109)
Adorable Ajax House for Rent	C$66,243	C$291	60%	3	2.5	2	C$169	❌	❌	✅	Y / Y	⭐️ 5 (15)
Backyard Oasis: Detach Home on Luxury Lot	C$52,362	C$210	68%	3	2.5	2	C$0	❌	❌	✅	Y / Y	⭐️ 5 (45)
3BR Pickering Retreat with BBQ & Patio Delight	C$55,777	C$173	88%	3	2.5	2	C$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Spacious Whole Private House	C$42,867	C$165	70%	3	2.5	3	C$159	❌	❌	❌	Y / Y	⭐️ 5 (8)
Get away for any occasion!	C$44,987	C$183	63%	3	2.5	5	C$106	❌	❌	❌	Y / Y	⭐️ 5 (8)
HiddenGem: home away from home	C$36,039	C$114	86%	3	2.5	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (37)
Full House 3 Bed AJAX ON Canada 6 guest@ 401/Salem	C$56,585	C$179	85%	3	2	2	C$100	❌	❌	❌	N / N	⭐️ 5 (2)
Home away from home	C$51,291	C$206	68%	3	2.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Private Family-style Single House with Renovation	C$39,379	C$243	44%	3	1.5	5	C$116	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Mid-century Modern Castle \| King Bed+Free Parking	C$63,067	C$246	70%	3	3	2	C$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Bright Townhouse	C$39,795	C$153	71%	3	1.5	28	C$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Luxurious house with private Pool	C$33,706	C$236	39%	3	1.5	2	C$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Adorable 3 Bedroom Apartment with Free Parking	C$74,049	C$230	86%	3	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (55)
Home away from home	C$41,538	C$175	65%	3	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Majestic Domain	C$39,215	C$336	31%	3	1.5	2	C$263	❌	❌	✅	Y / Y	⭐️ 5 (8)
Modern, Brand New, King Beds \| THH	C$35,870	C$153	64%	3	2.5	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Luxurious Villa - 3 BR Basement	C$21,780	C$142	42%	3	1	2	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Charming 3-Bedroom Townhome with Modern Amenities	C$44,588	C$190	64%	3	2.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
New Modern 3bed Home \| Thermëa Spa \| Casino \|Beach	C$41,687	C$248	46%	3	4	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern Home near beach	C$53,965	C$289	51%	3	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Entire New Detached 3 Bedroom Home, Built in 2020	C$61,215	C$206	75%	3	2.5	5	C$106	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Cozy 3 Bedroom Family Home	C$31,650	C$152	57%	3	3	1	C$0	❌	❌	✅	N / N	⭐️ 0 (0)
Modern 3 bedroom house	C$25,659	C$113	62%	3	2	1	C$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Family Fun, Luxury, Quiet Beach, Town near Casino	C$32,304	C$156	55%	3	2	3	C$47	❌	❌	✅	Y / N	⭐️ 0 (0)
Relaxing 3-bdrm house w/views of lake Ontario.	C$31,320	C$238	36%	3	2.5	5	C$1	❌	❌	❌	Y / Y	⭐️ 5 (11)
Entire Spacious House - 3 Bedrooms, Free PRKG	C$16,170	C$236	18%	3	2.5	2	C$103	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sunlight.	C$13,157	C$225	16%	3	2.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxury 3 Bedroom Townhouse Ajax	C$18,706	C$146	35%	3	3	1	C$0	❌	❌	❌	N / N	⭐️ 4.8 (17)

Return Metrics

-16.92% 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)	-CA$31,260	-CA$62,520	-CA$93,781	-CA$125,041	-CA$156,301	-CA$312,603	-CA$937,810
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$7,368	CA$15,190	CA$23,495	CA$32,312	CA$41,673	CA$97,885	CA$600,000
Down Payment	CA$150,000	CA$150,000	CA$150,000	CA$150,000	CA$150,000	CA$150,000	CA$150,000
Property Appreciation	CA$22,500	CA$45,675	CA$69,545	CA$94,131	CA$119,455	CA$257,937	CA$1,070,446
Total Return	CA$148,607	CA$148,344	CA$149,259	CA$151,402	CA$154,827	CA$193,219	CA$882,636

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.92%

Cap Rate

2.57%

Return on Investment

-0.75%

86 Burcher Rd Ajax, Ontario, L1S 2R2

3 bed • 2 bath • 4 guests

Purchase Price

-65

Airbnb Investor Score

-CA$31,260

Annual Profit

2.6%

Cap Rate

-16.9%

Cash on Cash

C$44,725

Annual Revenue

BNBCalc predicts this property will get $198 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

CA$44,654

Avg annual revenue

62%

Avg occupancy rate

CA$197

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

C$10k

C$35k

C$55k

C$80k

-CA$31,260

Profit

Revenue

C$44,725

Operating Expenses

C$25,393

Operating Income

C$19,332

Mortgage & Taxes

C$50,593

Profit (Cash Flow)

-C$31,260

CA$184,665

Cash Investment

Down Payment

C$150,000

Renos & Furnishing

C$12,165

Closing Costs

C$22,500

Total

C$184,665

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.92%

Cap Rate

2.57%

Return on Investment

-0.75%