Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis ON-11, Bracebridge, ON,

4 bed • 3 bath • 8 guests • CA$0

BNB

Calc

Report by:

Joe Difelice

Founder & CEO at RentX

joe@rentxgroup.com

www.stayrentx.com

Annual Revenue

C$99,151

Profit (Cash Flow)

C$30,834

Cash on Cash Return

813.7%

Annual Revenue

C$99,151

AirDNA projects C$371/night at 47% occupancy ($63,633). Airbtics projects C$543/night at 50% occupancy ($99,151). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, C$543 rate per night.

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

Percentiles25%50%75%90%
RevenueC$54,690C$92,830C$154,603C$230,311
Occupancy36%49%61%73%
Nightly RateC$402C$502C$667C$832

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$99,157
C$690
39%
452C$153❌❌❌Y / Y⭐️ 5 (63)
C$135,094
C$626
58%
453C$380❌❌✅Y / Y⭐️ 5 (67)
C$71,295
C$251
73%
422C$229❌✅✅Y / Y⭐️ 5 (196)
C$181,600
C$745
64%
422C$265❌❌✅Y / Y⭐️ 5 (109)
C$131,789
C$554
61%
423C$280❌✅✅Y / Y⭐️ 4.9 (30)
C$56,969
C$411
32%
413C$254❌❌❌Y / Y⭐️ 4.9 (19)
C$36,965
C$216
43%
421C$127❌❌✅N / N⭐️ 4.5 (40)
C$165,669
C$779
56%
424C$203❌❌✅Y / Y⭐️ 5 (59)
C$117,127
C$868
36%
422C$305❌❌✅N / Y⭐️ 4.8 (35)
C$125,129
C$621
53%
412C$229❌❌✅Y / Y⭐️ 5 (134)
C$73,299
C$409
48%
422C$280❌❌✅Y / Y⭐️ 5 (72)
C$86,953
C$649
36%
422C$284❌✅✅Y / Y⭐️ 4.9 (22)
C$48,347
C$259
47%
422C$269❌❌✅Y / Y⭐️ 4.8 (69)
C$67,519
C$503
35%
421C$203❌❌✅Y / N⭐️ 5 (22)
C$104,430
C$839
34%
421C$0❌❌❌Y / Y⭐️ 4.8 (53)
C$70,326
C$232
83%
423C$0❌❌✅Y / Y⭐️ 5 (121)
C$123,248
C$660
50%
415C$203❌❌✅Y / Y⭐️ 4.7 (13)
C$108,214
C$582
50%
423C$203❌❌✅Y / Y⭐️ 5 (59)
C$96,431
C$832
31%
432C$203❌✅✅Y / Y⭐️ 4.9 (72)
C$118,790
C$493
62%
432C$254❌✅✅Y / Y⭐️ 4.8 (188)
C$78,903
C$489
39%
425C$254❌✅❌Y / Y⭐️ 5 (17)
C$247,071
C$828
80%
413C$305❌✅✅Y / Y⭐️ 5 (179)
C$84,954
C$502
44%
422C$232✅✅✅Y / Y⭐️ 4.8 (131)
C$120,658
C$491
66%
422C$238❌❌✅Y / Y⭐️ 5 (32)
C$147,471
C$736
54%
421C$203❌❌✅Y / Y⭐️ 4.7 (62)
C$142,849
C$620
62%
422C$354❌✅✅Y / Y⭐️ 5 (62)
C$129,091
C$503
69%
423C$203❌❌✅Y / Y⭐️ 5 (52)
C$110,850
C$320
94%
423C$102✅✅✅Y / Y⭐️ 5 (26)
C$78,151
C$431
47%
421C$127❌❌✅N / N⭐️ 4.5 (33)
C$53,998
C$258
52%
423C$153❌❌❌Y / Y⭐️ 5 (2)
C$97,276
C$526
48%
422C$305❌❌✅Y / Y⭐️ 5 (20)
C$32,336
C$174
50%
422C$153❌❌❌Y / Y⭐️ 5 (139)
C$173,639
C$464
96%
447C$305❌❌❌Y / Y⭐️ 4.9 (21)
C$48,557
C$383
34%
413C$203❌❌✅Y / Y⭐️ 4.7 (39)
C$65,667
C$365
44%
422C$203❌❌✅Y / Y⭐️ 4.8 (60)
C$76,778
C$362
52%
422C$254❌❌❌Y / Y⭐️ 5 (47)

Return Metrics

813.66% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$30,833CA$61,667CA$92,501CA$123,335CA$154,168CA$308,337CA$925,012
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total ReturnCA$30,833CA$61,667CA$92,501CA$123,335CA$154,168CA$308,337CA$925,012

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

813.66%

Payback Period Days

44

Return on Investment

813.66%

property-location

ON-11 Bracebridge, Ontario

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Joe

Founder & CEO at RentX

C$99,151

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$371/night at 47% occupancy.Projected nightly rate is C$543/night at 50% occupancy.

Top 48% of comparables

Top 41% 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$100,360

Avg annual revenue

50%

Avg occupancy rate

CA$543

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$30k

C$100k

C$170k

C$250k

Sign up to see the data on 40 all comparables

CA$30,834

Profit

Revenue

C$99,151

Operating Expenses

C$27,518

Operating Income

C$71,634

Net Effective Rent

C$40,800

Profit (Cash Flow)

C$30,834

CA$3,790

Cash Investment

Renos & Furnishing

C$3,652

Setup Costs

C$138

Total

C$3,790

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

813.66%

Payback Period Days

44