BNBCalc Short Term Rental Rental Arbitrage Analysis 18 Yonge Street, Toronto, Ontario M5E 1Z8, Canada

1 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$50,049

Profit (Cash Flow)

-$3,857

Cash on Cash Return

-50.8%

Annual Revenue

$50,049

AirDNA projects $193/night at 71% occupancy ($50,049).

BNB Calc projects a 71% occupancy rate, $193 rate per night.

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

Return Metrics

-50.75% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,857	-$7,714	-$11,571	-$15,428	-$19,285	-$38,570	-$115,711
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	-$3,857	-$7,714	-$11,571	-$15,428	-$19,285	-$38,570	-$115,711

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-50.75%

Payback Period Days

Return on Investment

-50.75%

18 Yonge St Toronto, Ontario, M5E 1Z8

1 bed • 2 bath • 2 guests

Monthly Rent

Toronto

Zoning

Laws

$50,049

Annual Revenue

Projected nightly rate is $193/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,857

Profit

Revenue

$50,049

Operating Expenses

$17,906

Operating Income

$32,143

Net Effective Rent

$36,000

Profit (Cash Flow)

-$3,857

$7,600

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$3,100

Total

$7,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-50.75%

Payback Period Days