BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 17 Mcadam Avenue, North York, Ontario M6A 1S4, Canada

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$46,079

Profit (Cash Flow)

-$4,863

Cash on Cash Return

-Infinity%

Annual Revenue

$46,079

AirDNA projects $152/night at 83% occupancy ($46,079).

BNB Calc projects a 83% occupancy rate, $152 rate per night.

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


Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,863-$9,726-$14,589-$19,452-$24,315-$48,630-$145,892
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$4,863-$9,726-$14,589-$19,452-$24,315-$48,630-$145,892

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-∞%

Payback Period Days

0

Return on Investment

-∞%

property-location

17 McAdam Ave Toronto, Ontario, M6A 1S4

2 bed • 2 bath • 4 guests

Toronto

Zoning


Laws

$46,079

Annual Revenue


AirDNA projects $152/night at 83% occupancy ($46,079.18).

Top 101% of comparables

Top 101% of comparables


-$4,863

Profit

Revenue

$46,079

Operating Expenses

$12,542

Operating Income

$33,537

Net Effective Rent

$38,400

Profit (Cash Flow)

-$4,863

$0

Cash Investment

Renos & Furnishing

$0

Setup Costs

$0

Total

$0

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-∞%

Payback Period Days

0