BNBCalc.com Rental Arbitrage Analysis Report of 28 Freeland St, Toronto, ON M5E 1L7, Canada

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

87.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

87.32%

Payback Period Days

418

Return on Investment

87.32%

Annual Revenue

$65,072

AirDNA projects $262/night at 68% occupancy ($65,071).

User selected values for this report: 68% occupancy rate, $262 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,235

Annual Expenses

$14,819

Utilities

$320

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$752

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$542

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$0

property-location

28 Freeland St Toronto, Ontario, M5E 1L7

2 bed • 1 bath • 4 guests

$65,072

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

87.32%

Payback Period Days

418