Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Riddell St, Carleton Place, ON,

3 bed • 2.5 bath • 6 guests • CA$600,000

BNB

Calc

Annual Revenue

C$61,093

Profit (Cash Flow)

-C$6,372

Cap Rate

5.7%

Annual Revenue

C$61,093

AirDNA projects C$273/night at 57% occupancy ($56,821). Airbtics projects C$253/night at 66% occupancy ($61,093). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, C$253 rate per night.

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

Percentiles25%50%75%90%
RevenueC$40,171C$57,382C$80,065C$116,274
Occupancy55%66%78%92%
Nightly RateC$195C$231C$272C$334

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$64,768
C$292
59%
312C$134✅❌❌Y / Y⭐️ 5 (288)
C$30,318
C$185
44%
312C$52❌❌✅Y / Y⭐️ 4.8 (19)
C$54,408
C$226
64%
32.52C$155❌❌✅Y / Y⭐️ 5 (32)
C$73,188
C$233
85%
31.52C$46❌❌❌Y / Y⭐️ 5 (39)
C$96,308
C$248
97%
325C$258❌❌✅Y / Y⭐️ 0 (1)
C$60,877
C$205
80%
331C$50❌❌❌Y / Y⭐️ 0 (33)
C$49,711
C$319
42%
322C$92❌❌✅Y / Y⭐️ 4 (22)
C$96,293
C$265
96%
31.57C$103❌❌❌Y / Y⭐️ 5 (67)
C$41,820
C$142
73%
31.51C$92❌❌✅Y / Y⭐️ 5 (275)
C$69,923
C$219
86%
322C$103❌❌✅N / Y⭐️ 0 (2)
C$58,570
C$248
63%
31.53C$155❌❌❌Y / Y⭐️ 5 (172)
C$76,235
C$514
38%
322C$309❌❌✅Y / Y⭐️ 5 (9)
C$54,617
C$199
73%
33.54C$142❌❌❌Y / Y⭐️ 5 (47)
C$125,741
C$331
99%
323C$155❌❌❌Y / Y⭐️ 5 (10)
C$40,626
C$168
64%
31.52C$65❌❌❌Y / Y⭐️ 5 (55)
C$68,955
C$230
82%
322C$0❌❌✅N / Y⭐️ 5 (120)
C$35,676
C$174
56%
332C$0❌❌✅Y / Y⭐️ 5 (29)
C$87,275
C$249
92%
331C$132❌❌❌Y / Y⭐️ 5 (234)
C$52,904
C$181
78%
332C$72❌❌❌Y / Y⭐️ 4.8 (104)
C$25,800
C$148
45%
311C$103❌❌❌Y / Y⭐️ 5 (45)
C$42,045
C$174
66%
332C$0❌❌✅Y / Y⭐️ 4.9 (29)
C$59,684
C$210
75%
332C$124❌❌❌Y / Y⭐️ 4.7 (36)
C$60,000
C$312
52%
323C$185❌❌✅Y / Y⭐️ 4.5 (8)
C$82,737
C$333
66%
331C$123❌❌✅Y / Y⭐️ 5 (34)
C$117,221
C$641
50%
324C$0✅✅✅Y / Y⭐️ 4.5 (22)
C$114,163
C$312
100%
31.53C$0❌✅✅Y / Y⭐️ 5 (84)
C$60,390
C$221
73%
31.51C$103❌❌❌Y / Y⭐️ 5 (33)
C$52,742
C$203
65%
342C$205❌❌❌Y / Y⭐️ 5 (9)
C$72,229
C$245
78%
322C$155❌❌❌Y / Y⭐️ 4.5 (153)
C$35,800
C$231
41%
322C$52❌❌❌Y / Y⭐️ 5 (12)
C$112,715
C$405
76%
326C$0✅✅❌Y / Y⭐️ 0 (11)
C$54,260
C$168
83%
314C$123❌❌❌Y / Y⭐️ 5 (23)
C$43,698
C$163
69%
32.51C$82❌❌❌Y / Y⭐️ 5 (214)
C$63,973
C$253
66%
324C$201❌❌❌Y / Y⭐️ 4.7 (13)
C$58,844
C$240
65%
32.52C$155❌❌❌Y / Y⭐️ 5 (25)
C$46,322
C$181
68%
32.52C$156❌❌❌Y / Y⭐️ 5 (106)
C$36,944
C$227
43%
323C$205✅❌❌Y / Y⭐️ 5 (12)
C$60,304
C$237
66%
312C$123✅❌✅Y / Y⭐️ 4.6 (23)

Return Metrics

-4.24% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$6,372-CA$12,744-CA$19,117-CA$25,489-CA$31,861-CA$63,723-CA$191,170
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$480,000CA$480,000CA$480,000CA$480,000CA$480,000CA$480,000CA$480,000
Down PaymentCA$120,000CA$120,000CA$120,000CA$120,000CA$120,000CA$120,000CA$120,000
Property AppreciationCA$18,000CA$36,540CA$55,636CA$75,305CA$95,564CA$206,349CA$856,357
Total ReturnCA$611,627CA$623,795CA$636,519CA$649,815CA$663,702CA$742,626CA$1,265,187

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.24%

Cap Rate

5.68%

Return on Investment

11.68%

property-location

Riddell St Carleton Place, Ontario

3 bed • 2.5 bath • 6 guests

-3

Airbnb Investor Score

-CA$6,372

Annual Profit

5.7%

Cap Rate

-4.2%

Cash on Cash

C$61,093

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$273/night at 57% occupancy.Projected nightly rate is C$253/night at 66% occupancy.

Top 56% of comparables

Top 31% 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$62,389

Avg annual revenue

66%

Avg occupancy rate

CA$253

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$25k

C$60k

C$90k

C$125k

Sign up to see the data on 40 all comparables

-CA$6,372

Profit

Revenue

C$61,093

Operating Expenses

C$26,992

Operating Income

C$34,102

Mortgage & Taxes

C$40,474

Profit (Cash Flow)

-C$6,372

CA$150,010

Cash Investment

Down Payment

C$120,000

Renos & Furnishing

C$12,010

Closing Costs

C$18,000

Total

C$150,010

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.24%

Cap Rate

5.68%