Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 28 Titan Dr, Hamilton, ON, L8E 6A1

4 bed • 2.5 bath • 4 guests • CA$0

BNB

Calc

Annual Revenue

C$88,780

Profit (Cash Flow)

C$12,073

Cash on Cash Return

78.7%

Annual Revenue

C$88,780

AirDNA projects C$379/night at 48% occupancy ($66,459). Airbtics projects C$412/night at 59% occupancy ($88,780). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 59% occupancy rate, C$412 rate per night.

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

Percentiles25%50%75%90%
RevenueC$34,687C$68,351C$126,269C$225,651
Occupancy44%60%73%79%
Nightly RateC$205C$300C$458C$762

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$34,421
C$157
57%
43.52C$159❌❌❌Y / Y⭐️ 5 (45)
C$89,755
C$316
72%
432C$306❌✅❌Y / Y⭐️ 5 (91)
C$45,776
C$398
30%
431C$132❌❌❌Y / Y⭐️ 5 (46)
C$100,563
C$332
76%
43.52C$306❌✅❌Y / Y⭐️ 5 (102)
C$131,816
C$442
79%
422C$189❌❌✅Y / Y⭐️ 5 (22)
C$72,323
C$336
56%
43.51C$200❌❌❌Y / Y⭐️ 5 (35)
C$64,826
C$206
83%
423C$169✅❌✅Y / Y⭐️ 5 (55)
C$117,284
C$715
44%
422C$206✅✅❌Y / Y⭐️ 5 (38)
C$61,459
C$213
70%
43.52C$210❌❌❌Y / Y⭐️ 5 (127)
C$63,712
C$187
88%
423C$153❌❌✅Y / Y⭐️ 5 (46)
C$63,331
C$240
72%
423C$0❌❌❌Y / Y⭐️ 5 (24)
C$157,555
C$1,369
31%
44.51C$159✅✅❌Y / Y⭐️ 5 (19)
C$48,477
C$175
73%
433C$263❌❌❌Y / Y⭐️ 5 (76)
C$116,314
C$378
79%
432C$332❌✅❌Y / Y⭐️ 4.8 (79)
C$77,749
C$283
75%
432C$0❌✅✅Y / Y⭐️ 5 (33)
C$51,574
C$200
67%
431C$104❌❌❌Y / Y⭐️ 4.8 (57)
C$28,357
C$163
44%
432C$175❌❌❌Y / Y⭐️ 4.5 (52)
C$56,615
C$167
89%
432C$159❌❌✅Y / Y⭐️ 4.9 (138)
C$61,547
C$352
44%
441C$237✅❌✅Y / Y⭐️ 5 (49)
C$59,719
C$206
78%
432C$126❌❌❌Y / Y⭐️ 4.8 (89)
C$115,335
C$565
53%
432C$316❌❌✅Y / Y⭐️ 5 (3)
C$110,136
C$732
41%
422C$210❌✅✅Y / Y⭐️ 4.9 (77)
C$40,935
C$212
49%
43.52C$159❌❌❌Y / Y⭐️ 5 (38)
C$48,013
C$240
51%
421C$210❌❌✅Y / Y⭐️ 5 (35)
C$85,716
C$403
55%
42.52C$263❌✅✅Y / Y⭐️ 5 (117)
C$86,864
C$505
47%
432C$0❌❌❌Y / Y⭐️ 5 (9)
C$54,679
C$203
69%
421C$159✅❌✅Y / Y⭐️ 4.8 (30)
C$65,703
C$392
43%
452C$159❌❌✅Y / Y⭐️ 4.8 (10)
C$42,244
C$235
47%
422C$263❌❌❌Y / Y⭐️ 4.5 (38)
C$80,142
C$225
97%
442C$79❌❌❌Y / Y⭐️ 4.8 (55)
C$54,718
C$185
77%
422C$132❌❌✅Y / Y⭐️ 4.7 (29)
C$138,261
C$524
72%
433C$195✅❌❌Y / Y⭐️ 5 (26)
C$61,165
C$286
55%
43.53C$265❌❌✅Y / Y⭐️ 5 (14)
C$163,897
C$1,041
43%
42.51C$0❌✅❌Y / Y⭐️ 5 (22)
C$105,246
C$647
43%
42.52C$316❌✅❌Y / Y⭐️ 5 (30)
C$87,226
C$350
68%
421C$0✅❌✅Y / Y⭐️ 5 (27)
C$48,736
C$192
63%
42.52C$237❌❌❌Y / Y⭐️ 5 (62)
C$46,839
C$203
63%
41.53C$0❌❌❌Y / Y⭐️ 4.5 (28)

Return Metrics

78.68% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$12,072CA$24,145CA$36,217CA$48,290CA$60,363CA$120,726CA$362,179
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total ReturnCA$12,072CA$24,145CA$36,217CA$48,290CA$60,363CA$120,726CA$362,179

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

78.68%

Payback Period Days

464

Return on Investment

78.68%

property-location

28 Titan Dr Hamilton, Ontario, L8E 6A1

4 bed • 2.5 bath • 4 guests

Hamilton

Zoning


Laws

C$88,780

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$379/night at 48% occupancy.Projected nightly rate is C$412/night at 59% occupancy.

Top 51% of comparables

Top 28% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$78,733

Avg annual revenue

59%

Avg occupancy rate

CA$412

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$70k

C$115k

C$165k

Sign up to see the data on 40 all comparables

CA$12,073

Profit

Revenue

C$88,780

Operating Expenses

C$28,707

Operating Income

C$60,073

Net Effective Rent

C$48,000

Profit (Cash Flow)

C$12,073

CA$15,342

Cash Investment

Renos & Furnishing

C$15,199

Setup Costs

C$143

Total

C$15,342

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

78.68%

Payback Period Days

464