BNBCalc Short Term Rental Rental Arbitrage Analysis 20 Blue Jays Way, Toronto, Ontario M5V 3W6, Canada

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$73,268

Profit (Cash Flow)

$23,911

Cash on Cash Return

Infinity%

Annual Revenue

$73,268

AirDNA projects $295/night at 68% occupancy ($73,267).

BNB Calc projects a 68% occupancy rate, $295 rate per night.

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

Return Metrics

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

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,911	$47,822	$71,733	$95,644	$119,555	$239,110	$717,331
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	$23,911	$47,822	$71,733	$95,644	$119,555	$239,110	$717,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

∞%

Payback Period Days

Return on Investment

∞%

20 Blue Jays Way Toronto, Ontario, M5V 3W6

2 bed • 1 bath • 4 guests

Monthly Rent

Toronto

Zoning

Laws

$73,268

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,911

Profit

Revenue

$73,268

Operating Expenses

$13,357

Operating Income

$59,911

Net Effective Rent

$36,000

Profit (Cash Flow)

$23,911

$0

Cash Investment

Renos & Furnishing

Setup Costs

Total

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

∞%

Payback Period Days