BNBCalc Short Term Rental Rental Arbitrage Analysis 210 Simcoe Street, Toronto, Ontario M5T 0A9, Canada

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Vernon Johnson

Manager at Archaic Lodgings

4167310978

archaiclodgings@gmail.com

archaiclodgings.ca

Annual Revenue

$43,208

Profit (Cash Flow)

-$3,209

Cash on Cash Return

-47.2%

Annual Revenue

$43,208

AirDNA projects $182/night at 65% occupancy ($43,208).

BNB Calc projects a 65% occupancy rate, $182 rate per night.

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

Return Metrics

-47.18% 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)	-$3,208	-$6,417	-$9,626	-$12,834	-$16,043	-$32,087	-$96,261
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	-$3,208	-$6,417	-$9,626	-$12,834	-$16,043	-$32,087	-$96,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-47.18%

Payback Period Days

Return on Investment

-47.18%

210 Simcoe St 2506 Toronto, Ontario, M5T 0A9

1 bed • 1 bath • 3 guests

Monthly Rent

Toronto

Zoning

Laws

$43,208

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,209

Profit

Revenue

$43,208

Operating Expenses

$17,017

Operating Income

$26,191

Net Effective Rent

$29,400

Profit (Cash Flow)

-$3,209

$6,800

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,550

Total

$6,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-47.18%

Payback Period Days