BNBCalc Short Term Rental Cohost Analysis Tobermory, on - Flowerpot Island, On, , ON,

3 bed • 1.5 bath • 7 guests • $0

BNB

Calc

Report by:

AstroBnB

myastrobnb@gmail.com

Owner income

$43,812

Per year

This Airbnb could earn an additional

$5,216

Per month vs a Long-Term Rental

Annual Revenue range

$60,982 - $127,683

Annual Revenue

$62,588

AirDNA projects $301/night at 38% occupancy ($41,776). Airbtics projects $272/night at 63% occupancy ($62,588). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $272 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,982	$60,982	$86,111	$127,683
Occupancy	50%	66%	72%	85%
Nightly Rate	$200	$250	$320	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tamarack by the Bay - Waterfront Cottage	$55,847	$241	61%	3	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (242)
2km from downtown, all the amenities you need!	$35,611	$124	72%	3	1	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (128)
Luxury Tobermory Retreat: Modern Home + Hot Tub	$125,884	$383	88%	3	3	2	$210	❌	✅	✅	Y / Y	⭐️ 5 (167)
Cozy Lighthouse Cottage -locate 3min from downtown	$41,442	$241	45%	3	2	2	$88	❌	❌	✅	N / Y	⭐️ 4.8 (101)
True Bliss Bon Voyage	$60,990	$469	34%	3	2	2	$219	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Brand new cottage in Tobermory!	$43,803	$176	68%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (87)
*NEW Tobermory Lakefront - Stuga on the Rock	$34,663	$260	36%	3	2	4	$166	❌	❌	❌	Y / Y	⭐️ 5 (16)
Northern Family Getaway	$40,575	$241	46%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (73)
Peace and relaxation at Blackwood Cottage.	$42,541	$118	98%	3	1	2	$33	❌	❌	✅	Y / Y	⭐️ 5 (87)
The Blues Traveler	$32,945	$167	51%	3	2	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (41)
3 Bedroom Cottage In Tobermory	$54,570	$210	71%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Tobermory Escape	$99,940	$333	82%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (56)
Superb Tobermory Retreat: AC/Wi-Fi/L2 EV Charger	$70,490	$270	71%	3	2	2	$133	❌	❌	❌	Y / Y	⭐️ 5 (45)
Scenic Inn Canada	$53,987	$171	85%	3	1	1	$88	❌	❌	❌	N / Y	⭐️ 4.5 (88)
North Star Cottage	$40,576	$177	60%	3	1.5	2	$74	❌	❌	✅	Y / Y	⭐️ 5 (56)
Red Door Retreat - Dog Friendly Downtown Tobermory	$49,639	$182	73%	3	1	2	$74	❌	❌	✅	N / Y	⭐️ 5 (78)
Beautiful Cottage In Tobermory	$59,111	$280	54%	3	2	1	$147	❌	❌	✅	Y / Y	⭐️ 5 (58)
The Log Cottage in Tobermory	$51,240	$200	70%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
The Boathouse - Permit # NBP-2024-107	$53,792	$207	71%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (85)
Tobermory Heritage Cottage with a Harbour View!	$54,755	$200	74%	3	1	5	$92	❌	❌	✅	N / Y	⭐️ 5 (70)
Whole Cottage with 3 bedrooms and amazing views	$29,183	$185	36%	3	1	5	$111	❌	❌	❌	N / N	⭐️ 4 (19)
Explorer's Retreat	$52,360	$337	42%	3	2	3	$129	❌	❌	❌	Y / Y	⭐️ 0 (3)
Classic Tobermory Waterfront Cottage: Sunset Views	$69,840	$282	67%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (50)
Bay Shore Luxe	$72,273	$403	49%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
INN Tobermory - private & in town, dog friendly!	$59,304	$267	60%	3	2	2	$112	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Tobermory Summerhouse Cottage	$187,201	$673	76%	3	2	5	$0	❌	❌	❌	N / Y	⭐️ 5 (45)
Hiking Boots to Flip Flops. (Sleeps 6 + kids)	$106,664	$402	63%	3	2	2	$292	❌	❌	✅	Y / Y	⭐️ 5 (37)
Rustic cabin w/ Games near Lake & National Park	$50,070	$224	60%	3	1	2	$184	❌	❌	✅	Y / Y	⭐️ 5 (13)
Hay Bay Getaway	$53,938	$203	71%	3	1.5	2	$74	❌	❌	✅	Y / Y	⭐️ 5 (74)
Orchard Escape Tobermory	$44,747	$231	49%	3	2	2	$184	❌	❌	✅	Y / Y	⭐️ 4.5 (181)
Buddha Bing Backyard Tri-Cabins Unique Experience	$127,479	$405	86%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (25)
Cozy Cottage with AC In Tobermory	$31,403	$165	52%	3	1	2	$0	❌	❌	✅	N / N	⭐️ 4.5 (9)
Tranquil Retreat just 10 minutes from Tobermory	$48,655	$289	46%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
The Professor's Hideaway Cottage	$71,592	$265	73%	3	1.5	2	$74	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Morning Star	$52,005	$323	43%	3	2	3	$129	❌	❌	❌	Y / Y	⭐️ 4 (9)
Tranquil Tobermory waterfront escape	$85,041	$319	70%	3	2	2	$184	❌	❌	✅	Y / Y	⭐️ 5 (29)
The Church	$106,578	$455	64%	3	2	1	$0	✅	❌	✅	N / N	⭐️ 0 (3)
Warner Bay Getaway	$59,871	$237	66%	3	2	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (97)
The Family Lake House	$113,885	$304	100%	3	2	3	$148	❌	❌	❌	Y / Y	⭐️ 0 (2)
Hollis Haven	$73,679	$279	71%	3	1.5	2	$74	✅	❌	❌	Y / Y	⭐️ 5 (58)

Tobermory Ontario

3 bed • 1.5 bath • 7 guests

Inquire about this property

Contact AstroBnB

$62,588

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $301/night at 38% occupancy.Projected nightly rate is $272/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$64,954

Avg annual revenue

63%

Avg occupancy rate

$272

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

$30k

$80k

$130k

$190k

$12,518

Profit

Revenue

$62,588

Cleaning

$8,059

Cohost commission

$12,518

Owner payout

$43,812

$0

Cash Investment

Renos & Furnishing

Total