BNBCalc Short Term Rental Investment Analysis Liverpool Street, Oakville, ON L6M 4N8, Canada

3 bed • 1 bath • 3 guests • $200,000

BNB

Calc

Annual Revenue

$47,726

Profit (Cash Flow)

$14,351

Cap Rate

13.9%

Annual Revenue

$47,726

AirDNA projects $95/night at 52% occupancy ($18,043). Airbtics projects $165/night at 57% occupancy ($34,351). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,509	$36,163	$48,911	$65,158
Occupancy	45%	61%	73%	79%
Nightly Rate	$134	$159	$179	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Find Your Next Perfect Retreat*Excellent location!	$41,999	$139	79%	3	4	2	$184	❌	❌	❌	Y / Y	⭐️ 5 (39)
DreamLiving	$27,036	$162	35%	3	2	5	$148	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Sun-kissed 3BR family home in a quiet neighborhood	$39,255	$148	71%	3	2	4	$73	❌	❌	❌	Y / Y	⭐️ 5 (81)
Executive 3 Bed Luxury Townhome in North Oakville	$32,027	$108	72%	3	3	2	$118	❌	❌	❌	Y / Y	⭐️ 5 (84)
Oakville House - 3 Bedrooms	$36,043	$156	60%	3	2	2	$111	❌	❌	✅	Y / N	⭐️ 5 (14)
Urban Tranquility by water 3B TH	$23,785	$142	45%	3	3	2	$111	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Cheerfull 3 bedroom Luxury Townhouse	$38,358	$136	76%	3	3	2	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Modern Executive 3BR Townhouse in Oakville w/Patio	$41,452	$129	83%	3	3	3	$133	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Your Perfect Getaway Home	$69,343	$239	77%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Cozy Family Retreat near LAKE&Harbour* 3BR 2Bath	$33,870	$144	62%	3	2	2	$181	✅	❌	❌	Y / Y	⭐️ 5 (32)
Stylish 3Br + Study Condo - Oakville	$16,860	$139	32%	3	2	28	$111	❌	❌	❌	Y / Y	⭐️ 5 (15)
Sweet and Cozy 3 beds TownHouse	$16,900	$98	45%	3	3	2	$52	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Boutique 3Br+Study Townhouse - Oakville	$30,620	$220	37%	3	3	28	$147	❌	❌	❌	Y / N	⭐️ 5 (20)
3BDR House in Oakville Luxury Style & Comfort	$31,502	$163	50%	3	3	30	$111	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charming Oakville Home with Indoor Fireplace	$48,055	$174	73%	3	3	3	$144	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Very Rare 3Br Luxury Home Close to Lake	$32,425	$163	43%	3	3	1	$295	❌	❌	✅	Y / Y	⭐️ 0 (2)
Beautiful 3 Bedroom Appt with Roof terrace	$27,709	$113	67%	3	3	28	$184	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
3 Bedroom Entire Place-Modern & Chic Townhome	$39,288	$170	62%	3	3	28	$147	❌	❌	✅	Y / Y	⭐️ 4 (17)
Suburban Chic Home In Oakville	$34,494	$208	45%	3	2	14	$144	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Unique 3 bedroom townhouse with 2 parking spaces.	$22,330	$115	52%	3	2	2	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Elegant Home In Oakville	$63,382	$218	78%	3	3	3	$133	❌	❌	❌	Y / Y	⭐️ 5 (21)
Luxury Urban Town home	$60,951	$188	87%	3	3	1	$126	❌	❌	❌	Y / Y	⭐️ 5 (35)
Lovely House-Close to Lake-Shopping	$27,586	$131	56%	3	1	2	$184	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
House of 3 Bed 3 Wash-Crib-King Bed-85' TV-Wrkspce	$36,960	$165	59%	3	3	29	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Cheerful 3 bedroom Townhouse with wifi, free park!	$32,025	$147	57%	3	3	28	$147	❌	❌	❌	Y / Y	⭐️ 4.4 (10)
Multi-level Spacious Newly Built Modern Townhouse	$43,016	$161	73%	3	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (3)
Semi home close to amenities	$17,718	$103	47%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cozy Townhouse Parkside(3+1 bd)	$37,948	$162	64%	3	3	7	$111	❌	❌	❌	Y / N	⭐️ 0 (0)
Modern & Luxury Townhouse in Oakville	$51,341	$167	84%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (8)
Cozy & Beautiful, Entire Oakville House,	$90,036	$300	82%	3	4	7	$351	❌	❌	✅	Y / Y	⭐️ 5 (27)
Spacious 4 beds Fully Furnished Town Oakville78	$17,699	$93	52%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 3.2 (7)
Oakville Sapphire Estate	$19,685	$176	30%	3	3	28	$147	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lancaster Lodge, Oakville.	$49,761	$206	66%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cozy 3BR townhouse in Oakville	$59,501	$214	74%	3	3	30	$118	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Spacious & Cozy 3 Bedroom house in Oakville	$30,898	$130	63%	3	3	3	$111	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy spacious townhouse with double garage	$20,112	$157	35%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
South Oakville Bliss Haven	$45,201	$190	65%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)

Return Metrics

26.45% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,350	$28,701	$43,051	$57,402	$71,753	$143,506	$430,518
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$220,350	$240,881	$261,597	$282,504	$303,607	$412,289	$915,971

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.45%

Cap Rate

13.92%

Return on Investment

41.13%

Liverpool Street Oakville, Ontario, L6M 4N8

3 bed • 1 bath • 3 guests

Purchase Price

Oakville

Zoning

Laws

153

Airbnb Investor Score

$14,350

Annual Profit

13.9%

Cap Rate

26.5%

Cash on Cash

$47,726

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $95/night at 52% occupancy.Projected nightly rate is $165/night at 57% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$36,013

Avg annual revenue

57%

Avg occupancy rate

$165

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

$10k

$35k

$60k

$90k

$14,351

Profit

Revenue

$47,726

Operating Expenses

$19,884

Operating Income

$27,842

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$14,351

$54,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$8,250

Closing Costs

$6,000

Total

$54,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.45%

Cap Rate

13.92%

Return on Investment

41.13%