BNBCalc Short Term Rental Rental Arbitrage Analysis 620 Northcliffe Boulevard, York, Ontario M6E 3M1, Canada

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$23,522

Profit (Cash Flow)

$10,816

Cash on Cash Return

263.8%

Annual Revenue

$23,522

AirDNA projects $92/night at 69% occupancy ($23,185).

BNB Calc projects a 70% occupancy rate, $92 rate per night.

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

Return Metrics

263.8% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,816	$21,632	$32,448	$43,264	$54,080	$108,160	$324,481
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	$10,816	$21,632	$32,448	$43,264	$54,080	$108,160	$324,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

263.8%

Payback Period Days

138

Return on Investment

263.8%

620 Northcliffe Blvd Toronto, Ontario, M6E 3L9

1 bed • 1 bath • 1 guests

Monthly Rent

Toronto

Zoning

Laws

$23,522

Annual Revenue

Projected nightly rate is $92/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,816

Profit

Revenue

$23,522

Operating Expenses

$706

Operating Income

$22,816

Net Effective Rent

$12,000

Profit (Cash Flow)

$10,816

$4,100

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,100

Total

$4,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

263.8%

Payback Period Days

138