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 210 Simcoe St, Toronto, ON M5T 0A9, Canada

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$47,883

Profit (Cash Flow)

$1,459

Cash on Cash Return

21.6%

Annual Revenue

$47,883

AirDNA projects $190/night at 69% occupancy ($47,883).

BNB Calc projects a 69% occupancy rate, $190 rate per night.

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


Return Metrics

21.6% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,458$2,917$4,375$5,834$7,293$14,586$43,759
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$1,458$2,917$4,375$5,834$7,293$14,586$43,759

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

21.6%

Payback Period Days

1690

Return on Investment

21.6%

property-location

210 Simcoe St Toronto, Ontario, M5T 0A9

1 bed • 1 bath • 2 guests

Toronto

Zoning


Laws

$47,883

Annual Revenue


AirDNA projects $190/night at 69% occupancy ($47,883.48).

Top 101% of comparables

Top 101% of comparables


$1,459

Profit

Revenue

$47,883

Operating Expenses

$17,625

Operating Income

$30,259

Net Effective Rent

$28,800

Profit (Cash Flow)

$1,459

$6,750

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,500

Total

$6,750

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

21.6%

Payback Period Days

1690