Airbnb Investor Score
-CA$60,411
Annual Profit
1.1%
Cap Rate
0.6%
Cash on Cash
C$35,519
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$148/night at 98% occupancy.Projected nightly rate is C$145/night at 67% occupancy.
Top 51% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
CA$35,808
Avg annual revenue
67%
Avg occupancy rate
CA$145
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$10k
C$30k
C$50k
C$70k
Sign up to see the data on 40 all comparables
CA$1,535
Profit
Revenue
C$35,519
Operating Expenses
C$24,084
Operating Income
C$11,435
Mortgage & Taxes
C$9,900
Profit (Cash Flow)
C$1,535
CA$208,894
Cash Investment
Down Payment
C$200,000
Renos & Furnishing
C$8,894
Total
C$208,894
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.64%
Cap Rate
1.14%