property-location

ON-403 Oakville, Ontario

3 bed • 2 bath • 9 guests

Purchase Price

C$68,286

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
C$318
Occupancy
59%

C$5k

C$45k

C$85k

C$125k

Sign up to see the data on 50 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

CA$14,917

Profit

Revenue

C$68,286

Operating Expenses

C$35,549

Operating Income

C$32,737

Mortgage & Taxes

C$17,820

Profit (Cash Flow)

C$14,917

CA$12,118

Cash Investment

Renos & Furnishing

C$12,118

Total

C$12,118

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

0.79%

Cap Rate

1.81%

Profit (Cummulative)

C$14,917

C$0

C$12,118

C$54,000

C$2,049

Total Gain

C$70,965

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.