BNBCalc Short Term Rental Cohost Analysis Town of, 741 Harp Lake Road, Huntsville, ON, Canada

5 bed • 2 bath • 10 guests • CA$0

BNB

Calc

Report by:

Taylor Jordan

Owner at Sora Stays

+12892752828

support@sorastays.com

www.sorastays.com

Owner income

C$78,608

Per year

This Airbnb could earn an additional

C$9,358

Per month vs a Long-Term Rental

Annual Revenue range

C$104,182 - C$276,567

Annual Revenue

C$112,297

AirDNA projects C$495/night at 41% occupancy ($74,090). Airbtics projects C$615/night at 50% occupancy ($112,297). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, C$615 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$56,029	C$104,182	C$170,571	C$276,567
Occupancy	37%	50%	60%	70%
Nightly Rate	C$407	C$560	C$762	C$1,062

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fire Pit⭐️Hiking Trails⭐️Skiing⭐️Beach⭐️ Hot Tub⭐️	C$66,982	C$544	33%	4	2.5	2	C$416	❌	✅	✅	Y / Y	⭐️ 5 (52)
Steps from Ski Hill or Private Beach	C$61,270	C$369	43%	4	1.5	2	C$188	❌	❌	✅	Y / Y	⭐️ 5 (27)
Slopeside Ski Chalet, 4Bd, Hottub	C$100,901	C$410	63%	4	3	2	C$208	❌	✅	✅	Y / Y	⭐️ 5 (101)
Cottage in Huntsville next to Deerhurst Resort	C$116,828	C$448	69%	6	2	2	C$260	❌	❌	✅	Y / Y	⭐️ 4.5 (99)
Luxury Waterfront Cottage in Muskoka	C$208,871	C$813	70%	6	5	2	C$208	✅	❌	✅	Y / Y	⭐️ 5 (186)
Stunning Muskoka Lakehouse minutes to Huntsville	C$109,697	C$520	56%	4	4	2	C$235	❌	❌	❌	Y / Y	⭐️ 5 (96)
Cozy Chic Cliffside Retreat - Park Passes Included	C$139,918	C$556	68%	4	2	2	C$157	❌	❌	❌	Y / Y	⭐️ 5 (62)
Chalet Forêt, Hidden Valley	C$74,401	C$359	52%	4	2	2	C$209	✅	❌	✅	Y / Y	⭐️ 5 (7)
Woodland Lodge in Heart of Hidden Valley	C$93,189	C$479	49%	4	2	2	C$192	❌	✅	✅	Y / Y	⭐️ 5 (27)
Large Cottage With a Hot Tub, Sauna and Game Room	C$104,872	C$585	48%	4	2.5	2	C$188	✅	✅	❌	Y / Y	⭐️ 5 (54)
Beautiful 5 bedroom Lakefront cottage	C$83,226	C$585	38%	5	3	2	C$208	✅	❌	✅	Y / Y	⭐️ 5 (49)
Harp Lake Heaven	C$135,266	C$373	95%	4	2	7	C$157	❌	❌	✅	Y / Y	⭐️ 5 (9)
Ski & Golf Retreat• Home Cinema• HotTub SpaBoy	C$155,613	C$695	60%	5	4.5	3	C$522	❌	✅	❌	Y / Y	⭐️ 5 (142)
44 Terrace	C$40,108	C$288	38%	4	2	1	C$0	❌	❌	✅	N / Y	⭐️ 4.5 (14)
Executive Huntsville home on sleepy cul-de-sac	C$72,300	C$342	55%	4	3.5	2	C$83	❌	❌	✅	Y / Y	⭐️ 5 (68)
Beech Cottage - Peninsula Lake 6 Bedrooms	C$92,769	C$604	41%	6	6	2	C$260	❌	❌	❌	Y / Y	⭐️ 5 (192)
Luxury Lake House, Hot Tub, Sauna, Ski hill	C$208,295	C$862	66%	5	2.5	3	C$0	❌	✅	✅	Y / Y	⭐️ 5 (28)
Muskoka Retreat - Beautiful 4 Season Lake Cottage	C$170,089	C$1,394	33%	5	3	2	C$260	❌	❌	✅	Y / Y	⭐️ 5 (31)
Luxury Cottage /Chalet, Muskoka Canada	C$49,776	C$250	54%	4	2	7	C$105	✅	❌	✅	Y / Y	⭐️ 5 (161)
Beachfront Muskoka Big Cottage w/7 Beds & Hot Tub	C$173,020	C$868	54%	4	3.5	2	C$365	✅	✅	✅	Y / Y	⭐️ 5 (9)
Stunning All-Seasons Muskoka Lakefront Cottage	C$93,473	C$564	44%	4	3.5	3	C$312	❌	❌	✅	Y / Y	⭐️ 5 (60)
Muskoka monthly renting opportunity	C$66,244	C$274	66%	4	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Deerhurst Highland Retreat.	C$50,720	C$400	34%	4	3.5	3	C$208	❌	❌	✅	Y / Y	⭐️ 5 (146)
Priolo on the Bay - Moody Escape	C$160,868	C$745	59%	4	2	3	C$0	❌	✅	❌	Y / Y	⭐️ 5 (24)
Beach House	C$179,366	C$1,057	46%	4	2	2	C$260	❌	❌	❌	Y / Y	⭐️ 5 (12)
46 Sunset	C$34,649	C$256	37%	4	1	1	C$0	❌	❌	✅	N / Y	⭐️ 0 (2)
Two Primary suites, Private	C$139,443	C$466	79%	4	3	3	C$208	❌	❌	❌	Y / Y	⭐️ 0 (2)
Newly Renovated Property on Fairy Lake w/ Hot Tub	C$74,668	C$464	44%	5	2	2	C$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
Swallowdale	C$116,789	C$616	51%	4	3	2	C$729	❌	❌	✅	Y / Y	⭐️ 5 (5)
Casa Muskoka 4 BDRM Escape Great Location	C$106,920	C$509	56%	4	2.5	2	C$188	❌	❌	❌	Y / Y	⭐️ 5 (46)
MuskokaWaterfront PoolTable FirePit 6+Acres 98”TV	C$80,835	C$712	31%	6	3.5	2	C$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Beautiful Peninsula Lake Cottage + Dock & Fire Pit	C$229,434	C$1,100	57%	5	3	3	C$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
Lakefront 3 acre Private Cottage	C$104,790	C$698	41%	4	2.5	2	C$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
The Woodland Cottage Retreat	C$61,568	C$168	100%	4	2	30	C$0	❌	❌	✅	Y / Y	⭐️ 5 (40)
Beautiful family-friendly lakefront retreat	C$271,521	C$927	80%	4	3.5	2	C$260	❌	❌	❌	Y / Y	⭐️ 5 (31)

741 Harp Lake Rd Huntsville, Ontario, P1H 2J6

5 bed • 2 bath • 10 guests

Inquire about this property

Contact Taylor

Owner at Sora Stays

C$112,297

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$495/night at 41% occupancy.Projected nightly rate is C$615/night at 50% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

CA$110,826

Avg annual revenue

50%

Avg occupancy rate

CA$615

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$35k

C$110k

C$190k

C$275k

CA$22,459

Profit

Revenue

C$112,297

Cleaning

C$13,774

Cohost commission

C$22,459

Owner payout

C$78,608

CA$0

Cash Investment

Renos & Furnishing

C$0

Total

C$0