C$36,074
Annual Revenue
BNBCalc predicts this property will get $147 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 31% 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$37,445
Avg annual revenue
67%
Avg occupancy rate
CA$148
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$15k
C$45k
C$70k
C$100k
Sign up to see the data on 40 all comparables
-CA$904
Profit
Revenue
C$36,074
Operating Expenses
C$21,378
Operating Income
C$14,696
Net Effective Rent
C$15,600
Profit (Cash Flow)
-C$904
CA$6,050
Cash Investment
Renos & Furnishing
C$5,910
Setup Costs
C$139
Total
C$6,050
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-14.94%
Payback Period Days
0