BNBCalc Short Term Rental Rental Arbitrage Analysis 21 Elgin St E, Arnprior, ON, K7S 1M8

4 bed • 2 bath • 1 guests • CA$0

BNB

Calc

Annual Revenue

C$69,042

Profit (Cash Flow)

C$16,025

Cash on Cash Return

106.5%

Annual Revenue

C$69,042

Airbtics projects C$371/night at 51% occupancy ($69,041). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, C$371 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$39,893	C$59,093	C$90,928	C$175,422
Occupancy	37%	46%	58%	82%
Nightly Rate	C$291	C$345	C$416	C$567

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A cozy winter escape on the lake with a Hot Tub	C$73,972	C$378	51%	4	2.5	2	C$314	❌	✅	✅	Y / Y	⭐️ 5 (45)
Upper Spruce Lodge	C$89,045	C$415	57%	4	2.5	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (27)
4 season cottage with hot tub in Constance Bay	C$132,876	C$362	96%	4	2	2	C$158	✅	✅	✅	Y / Y	⭐️ 5 (45)
Waterfront view, water/beach access, fireplace	C$47,505	C$270	47%	4	1	2	C$152	❌	❌	✅	Y / Y	⭐️ 5 (30)
Welkinwood - Charming Waterfront Cottage	C$56,175	C$241	57%	4	2	2	C$209	❌	❌	❌	Y / Y	⭐️ 5 (96)
Chalet Buckingham - Waterfront with Hot Tub	C$170,994	C$611	76%	4	2.5	2	C$236	❌	✅	✅	Y / Y	⭐️ 5 (99)
The Cornu Farmhouse (Waterfront)	C$29,112	C$166	46%	4	1.5	2	C$131	❌	❌	❌	Y / Y	⭐️ 4.5 (165)
The Beach House	C$64,498	C$298	54%	4	2	3	C$168	❌	❌	❌	Y / Y	⭐️ 5 (15)
4 Season Private Beach House 30 min from Ottawa	C$45,910	C$444	28%	4	3	3	C$261	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Waterfront 4 Bedroom private home	C$59,210	C$379	40%	4	2	3	C$261	❌	❌	✅	Y / Y	⭐️ 5 (21)
Charming and Newly Renovated home in Arnprior	C$72,442	C$257	77%	4	2	4	C$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Le Chateau du Bois	C$79,722	C$331	63%	4	3	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (74)
The Madawaskan	C$66,824	C$342	51%	4	1.5	2	C$168	❌	❌	✅	Y / Y	⭐️ 5 (9)
Naismith Manor - home of Basketball's Inventor	C$47,471	C$322	40%	4	2.5	2	C$209	❌	❌	❌	Y / Y	⭐️ 5 (19)
Macwan's Lakefront Cottage	C$66,469	C$334	53%	4	2	2	C$261	❌	❌	✅	Y / N	⭐️ 4.9 (10)
SLHI Ottawa River Retreat	C$88,083	C$473	43%	4	2	2	C$310	❌	❌	❌	Y / N	⭐️ 5 (9)
True Glamping, 4 Bedroom, Family Cottage Sleeps 12	C$32,848	C$425	21%	4	3	3	C$125	❌	❌	✅	N / N	⭐️ 4.5 (14)
Welcome to your Shoreline Getaway	C$50,387	C$301	45%	4	2	2	C$261	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Le Sand Dollar Bay	C$94,634	C$826	31%	4	2	2	C$315	❌	✅	❌	Y / Y	⭐️ 5 (1)
Four Season Lakefront Renfrew Calabogie Fish Ski	C$43,384	C$267	43%	4	2	2	C$158	❌	❌	✅	Y / Y	⭐️ 5 (107)
Waves Cottage Retreat Waterfront Property	C$179,975	C$578	83%	4	1	3	C$366	❌	✅	✅	Y / Y	⭐️ 0 (2)
> La Vie de Château < Forest Retreat	C$92,386	C$337	75%	4	1.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cozy 4-Bedroom Family Cottage	C$38,300	C$410	25%	4	2	3	C$125	❌	❌	✅	N / N	⭐️ 4.5 (23)
Exclusive all-seasons waterfront cottage	C$37,080	C$349	29%	4	2	2	C$0	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Beach Front in Constance Bay with Hot Tub	C$61,585	C$704	23%	4	3.5	3	C$158	❌	✅	❌	Y / Y	⭐️ 4.5 (7)
Quiet Rustic Family Cottage on the Ottawa River	C$41,750	C$118	96%	4	0	5	C$84	❌	❌	✅	N / Y	⭐️ 5 (26)
Ottawa River Retreat	C$69,335	C$412	46%	4	2	2	C$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Ottawa River Retreat	C$154,368	C$422	100%	4	2	2	C$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Starborn Farmhouse	C$32,091	C$158	45%	4	1	1	C$55	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
O'Ryan's at Norway Bay	C$25,063	C$342	20%	4	2	7	C$0	❌	❌	❌	N / Y	⭐️ 5 (1)
Chalet aux abords de la rivière des Outaouais	C$48,019	C$234	56%	4	1	7	C$131	❌	✅	✅	N / N	⭐️ 4.8 (13)
La Beach House	C$26,273	C$378	19%	4	2	3	C$168	❌	❌	❌	N / Y	⭐️ 4.8 (24)

Return Metrics

106.45% 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)	CA$16,025	CA$32,050	CA$48,075	CA$64,100	CA$80,126	CA$160,252	CA$480,757
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	CA$16,025	CA$32,050	CA$48,075	CA$64,100	CA$80,126	CA$160,252	CA$480,757

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

106.45%

Payback Period Days

343

Return on Investment

106.45%

21 Elgin St E Arnprior, Ontario, K7S 1M8

4 bed • 2 bath • 1 guests

Monthly Rent

C$69,042

Annual Revenue

BNBCalc predicts this property will get $371 per night with 51% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 45% of comparables

Avg Daily Rate

Top 42% of comparables

Seasonality

32 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

CA$69,305

Avg annual revenue

51%

Avg occupancy rate

CA$371

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$25k

C$75k

C$125k

C$180k

CA$16,025

Profit

Revenue

C$69,042

Operating Expenses

C$26,017

Operating Income

C$43,025

Net Effective Rent

C$27,000

Profit (Cash Flow)

C$16,025

CA$15,053

Cash Investment

Renos & Furnishing

C$14,911

Setup Costs

C$142

Total

C$15,053

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

106.45%

Payback Period Days

343