BNBCalc Short Term Rental Investment Analysis York St, Toronto, ON M5J 2Z2, Canada

3 bed • 2 bath • 6 guests • $1,000,000

BNB

Calc

Annual Revenue

$94,803

Profit (Cash Flow)

$1,942

Cap Rate

6.9%

Annual Revenue

$94,803

AirDNA projects $412/night at 63% occupancy ($94,802).

BNB Calc projects a 63% occupancy rate, $412 rate per night.

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

Return Metrics

0.81% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,941	$3,883	$5,824	$7,766	$9,707	$19,415	$58,245
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$241,765	$285,037	$329,879	$376,358	$424,546	$693,845	$2,485,508

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.81%

Cap Rate

6.93%

Return on Investment

17.51%

York St Toronto, Ontario, M5J 2Z2

3 bed • 2 bath • 6 guests

Purchase Price

Toronto

Zoning

Laws

$94,803

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,942

Profit

Revenue

$94,803

Operating Expenses

$25,404

Operating Income

$69,398

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$1,942

$238,500

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,500

Closing Costs

$30,000

Total

$238,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.81%

Cap Rate

6.93%

Return on Investment

17.51%