BNBCalc Short Term Rental Rental Arbitrage Analysis 2 Hedge End Road, Scarborough, Ontario M1B 5Z8, Canada

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,008

Profit (Cash Flow)

-$10,463

Cash on Cash Return

-123.5%

Annual Revenue

$39,008

AirDNA projects $187/night at 50% occupancy ($34,150). Airbtics projects $178/night at 60% occupancy ($39,008). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 60% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,723	$38,657	$43,566	$45,779
Occupancy	50%	63%	65%	73%
Nightly Rate	$124	$169	$232	$251

Seasonality (Profit by Month)

Return Metrics

-123.45% 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)	-$10,462	-$20,925	-$31,388	-$41,851	-$52,314	-$104,629	-$313,889
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	-$10,462	-$20,925	-$31,388	-$41,851	-$52,314	-$104,629	-$313,889

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-123.45%

Payback Period Days

Return on Investment

-123.45%

2 Hedge End Road Toronto, Ontario, M1B 5Z8

3 bed • 1.5 bath • 6 guests

Monthly Rent

Toronto

Zoning

Laws

$39,008

Annual Revenue

BNBCalc predicts this property will get $178 per night with 60% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$10,463

Profit

Revenue

$39,008

Operating Expenses

$17,071

Operating Income

$21,937

Net Effective Rent

$32,400

Profit (Cash Flow)

-$10,463

$8,475

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$100

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-123.45%

Payback Period Days