BNBCalc Short Term Rental Rental Arbitrage Analysis 2471 Hill Rise Ct, Oshawa, ON, L1L 0J5

3 bed • 2 bath • 8 guests • CA$0

BNB

Calc

Annual Revenue

C$51,178

Profit (Cash Flow)

-C$14,528

Cash on Cash Return

-118.9%

Annual Revenue

C$51,178

AirDNA projects C$136/night at 52% occupancy ($25,910). Airbtics projects C$178/night at 59% occupancy ($38,279). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, C$206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$27,682	C$37,266	C$53,462	C$74,092
Occupancy	50%	58%	68%	80%
Nightly Rate	C$145	C$169	C$206	C$244

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Golden-3Bedroom 2Washroom suite	C$21,051	C$134	40%	3	1.5	4	C$205	❌	❌	✅	Y / Y	⭐️ 5 (11)
Gorgeous,Spacious and Bright Walk-out Basement	C$33,171	C$163	50%	3	1	1	C$158	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Stylish 3 BR Townhouse in Oshawa	C$51,852	C$206	66%	3	3	2	C$242	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Sweet modern duplex house, away from your home	C$32,354	C$131	63%	3	2.5	1	C$105	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
NEWLY RENOVATED, 3 Bdrm Modern Oasis W/ Parking!!!	C$58,269	C$225	68%	3	2.5	4	C$341	❌	❌	✅	Y / Y	⭐️ 5 (92)
Brand New House -Double Parking.	C$43,865	C$171	66%	3	2.5	1	C$178	❌	❌	❌	Y / Y	⭐️ 4.5 (93)
Brand new 3 bedroom house	C$45,030	C$175	67%	3	2	2	C$179	❌	❌	❌	Y / Y	⭐️ 5 (50)
3 BR Sleeps 6\|Full Kitchen\|Self Checkin\|Nr Toronto	C$29,209	C$148	54%	3	1	2	C$0	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
Amazing Oshawa. Close to Tech university.	C$26,430	C$138	49%	3	2	3	C$183	❌	❌	✅	Y / Y	⭐️ 5 (6)
Central Stylish Spacious Retreat	C$18,913	C$102	47%	3	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Beautiful townhome in Whitby 3 beds 2.5 bathrooms	C$34,064	C$169	52%	3	2.5	2	C$78	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Luxurious Modern Getaway 3BD 2BT Near 401	C$36,956	C$159	59%	3	2	1	C$158	❌	❌	❌	Y / Y	⭐️ 5 (51)
Cozy and Clean Home in Whitby-52	C$42,850	C$163	67%	3	3	2	C$158	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Spacious 3 Bedroom walkout Basement Apartment	C$26,340	C$124	56%	3	1.5	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (218)
Zion's Den @ Whitby	C$22,225	C$121	46%	3	1	2	C$261	❌	❌	❌	Y / Y	⭐️ 0 (0)
Urban Oasis: 3B/1B + Office, 5G, Kitchen, Parking	C$30,616	C$118	57%	3	1	1	C$168	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Entire House, Central Whitby on a quiet street	C$50,753	C$169	82%	3	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (225)
Fully Furnished Townhouse Ajax	C$76,702	C$260	80%	3	2.5	2	C$43	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cozy Home	C$39,571	C$139	75%	3	2.5	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (109)
Luxury new 3 bedroom home with indoor Fireplace	C$51,259	C$186	74%	3	2	3	C$158	❌	❌	❌	Y / Y	⭐️ 5 (23)
Bright and New townhouse in Whitby	C$37,509	C$161	62%	3	2.5	2	C$131	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Brand new 3-bedroom Oshawa Home	C$45,958	C$232	53%	3	3	3	C$85	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Luxurious 3 bedroom Semi detached house in AJAX	C$64,279	C$193	87%	3	3	2	C$152	❌	❌	✅	Y / Y	⭐️ 4.8 (113)
New 3BR Townhouse Free parking	C$25,340	C$288	24%	3	2.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Your Home Away From Home	C$19,742	C$207	26%	3	3	2	C$0	❌	❌	✅	Y / N	⭐️ 4 (1)
Beautiful 3 bedroom Entire detached home	C$49,063	C$244	53%	3	2.5	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (45)
Scenic Oshawa 3BR Retreat: Summer Getaway	C$36,389	C$119	80%	3	1	2	C$105	❌	❌	❌	Y / N	⭐️ 5 (38)
Oxford 3-bedroom Getaway in Central Oshawa	C$44,186	C$156	74%	3	1	2	C$136	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Charming 3-Br Home in Oshawa N.	C$44,104	C$227	53%	3	2.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful Home - Oshawa - Near UOIT/DC/401/Toronto	C$31,313	C$199	43%	3	3	2	C$0	❌	❌	❌	Y / Y	⭐️ 0 (9)
2min Thermea Spa/Sleep 6/No Clean Fee/Free Park X2	C$61,789	C$188	90%	3	2.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Charming Townhouse Retreat near Nordic Spa	C$47,814	C$215	58%	3	2.5	2	C$72	❌	❌	❌	Y / N	⭐️ 5 (14)
Home in Whitby 3BR/2BA, Free wifi/parking,Near 401	C$43,379	C$156	70%	3	2	2	C$195	❌	❌	✅	Y / Y	⭐️ 5 (11)
2090 Sq ft 3 Bed Room Townhome	C$37,186	C$188	50%	3	2.5	2	C$209	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Beautiful Home Near a Nordic Spa	C$42,873	C$246	45%	3	3	1	C$105	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Newly Renovated 3BR in Whitby \| Family-Friendly	C$32,893	C$132	68%	3	2.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
New Family Friendly Detached Home in Courtice	C$30,365	C$247	30%	3	2.5	2	C$125	❌	❌	❌	Y / Y	⭐️ 5 (11)
Get away for any occasion!	C$44,669	C$182	63%	3	2.5	5	C$105	❌	❌	❌	Y / Y	⭐️ 5 (8)
Modern and Quiet House	C$49,628	C$158	83%	3	4	3	C$102	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Fabulous 3 bedroom in Whitby welcomes up to 6 ppl	C$33,704	C$171	54%	3	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (44)

Return Metrics

-118.87% 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)	-CA$14,528	-CA$29,056	-CA$43,584	-CA$58,112	-CA$72,641	-CA$145,282	-CA$435,846
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$14,528	-CA$29,056	-CA$43,584	-CA$58,112	-CA$72,641	-CA$145,282	-CA$435,846

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-118.87%

Payback Period Days

Return on Investment

-118.87%

2471 Hill Rise Ct Oshawa, Ontario, L1L 0J5

3 bed • 2 bath • 8 guests

Monthly Rent

C$51,178

Annual Revenue

BNBCalc predicts this property will get $178 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$39,841

Avg annual revenue

59%

Avg occupancy rate

CA$177

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$20k

C$35k

C$55k

C$80k

-CA$14,528

Profit

Revenue

C$51,178

Operating Expenses

C$23,706

Operating Income

C$27,472

Net Effective Rent

C$42,000

Profit (Cash Flow)

-C$14,528

CA$12,221

Cash Investment

Renos & Furnishing

C$12,079

Setup Costs

C$142

Total

C$12,221

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-118.87%

Payback Period Days