, , , | Investment Analysis

BNBCalc Short Term Rental Rental Arbitrage Analysis , , ,

2 bed • 1 bath • 8 guests • CA$0

BNB

Calc

Annual Revenue

C$52,884

Profit (Cash Flow)

C$11,908

Cash on Cash Return

130.1%

Annual Revenue

C$52,884

AirDNA projects C$130/night at 65% occupancy ($30,804). Airbtics projects C$143/night at 59% occupancy ($30,757). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, C$174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$17,606	C$29,540	C$46,392	C$74,771
Occupancy	48%	56%	78%	87%
Nightly Rate	C$97	C$138	C$157	C$229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Walkerville Lux Home	C$55,776	C$172	86%	2	2	1	C$63	❌	❌	❌	Y / Y	⭐️ 5 (99)
Bright&Cozy 2BDR+1BTH in Walkerville (Upper Unit)	C$25,142	C$115	54%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
706# Two-bedroom apartment near the border tunnel	C$18,647	C$89	57%	2	1	1	C$0	❌	❌	❌	N / Y	⭐️ 4.6 (477)
Two Bedroom townhouse apartment	C$25,654	C$74	93%	2	1	1	C$22	❌	❌	❌	N / Y	⭐️ 4.6 (88)
Waterfront Veiw from Living room Near Downtown	C$30,756	C$118	68%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 4.6 (212)
"The Oasis" a Walkerville dream / 2 Bed - 1 Bath	C$42,498	C$134	82%	2	1	2	C$107	❌	❌	❌	Y / Y	⭐️ 4.9 (111)
482# Two-bedroom apartment near the border tunnel	C$18,932	C$75	69%	2	1	1	C$0	❌	❌	❌	N / Y	⭐️ 4.5 (741)
480# Two-bedroom apartment near the border tunnel	C$19,946	C$78	70%	2	1	1	C$0	❌	❌	❌	N / Y	⭐️ 4.5 (692)
Oasis w/ Fully Equip'd Kitchen&Inspiring Workspace	C$31,471	C$150	54%	2	1	2	C$85	❌	❌	❌	Y / Y	⭐️ 5 (33)
"The Modern Loft" in Walkerville / 2Bed - 1 Bath	C$35,482	C$111	83%	2	1	2	C$107	❌	❌	❌	Y / Y	⭐️ 5 (108)
Dwtn Walkerville- Charming/Renovated 2 Bdrm Suite	C$28,106	C$156	48%	2	1	1	C$37	❌	❌	❌	N / Y	⭐️ 5 (178)
Charming Old Walkerville 2-Bedroom Luxury Suite	C$38,625	C$153	66%	2	1	1	C$85	❌	❌	✅	Y / Y	⭐️ 5 (126)
Cozy with character	C$16,897	C$85	49%	2	1	2	C$107	❌	❌	✅	Y / Y	⭐️ 5 (25)
Cheerful & cozy downtown 2-bedroom home	C$54,808	C$166	88%	2	1	2	C$107	❌	❌	❌	Y / Y	⭐️ 5 (59)
The OldeWalkerville Shaughnessy- Gem on the River	C$39,808	C$174	62%	2	2	3	C$26	❌	❌	❌	Y / Y	⭐️ 5 (47)
Walkerville Home away from Home	C$45,512	C$138	87%	2	2	1	C$59	❌	❌	❌	Y / Y	⭐️ 4.4 (10)
Trendy Home in Historic Walkerville Spacious Yard.	C$29,634	C$156	52%	2	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Hot Tub, TV & Sound bar with fire pit to enjoy.	C$27,946	C$229	30%	2	1	1	C$154	❌	✅	❌	Y / Y	⭐️ 4.8 (127)
Hidden Gem Steps From River, Restos, Cafés, Parks	C$29,784	C$138	56%	2	1	2	C$107	❌	❌	❌	Y / Y	⭐️ 5 (21)
Hidden Gem ? 2 Bed, 5Mins to Downtown & Riverside	C$42,066	C$154	71%	2	1	2	C$144	❌	❌	❌	Y / Y	⭐️ 4.3 (50)
Adorable 2 bedroom Apt in the heart of Windsor	C$38,127	C$107	95%	2	1	2	C$85	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Best Kept Secret in Walkerville! Cheerful 2BD Home	C$29,601	C$138	53%	2	1	3	C$148	❌	❌	✅	Y / Y	⭐️ 4.6 (18)
Charming & Cozy 2BR Unit in the heart of Windsor	C$16,753	C$87	46%	2	1	2	C$63	❌	❌	❌	N / N	⭐️ 4.8 (30)
Company friendly Suite, conveniently located*	C$33,684	C$219	42%	2	2	30	C$105	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Niagara Manor - Long Stays	C$25,328	C$69	100%	2	2	30	C$53	❌	❌	❌	N / Y	⭐️ 4.8 (54)
Olde Walkerville/ Windsor 2BD/1BA Apartment	C$25,775	C$131	53%	2	1	6	C$53	❌	❌	✅	Y / Y	⭐️ 5 (1)
Uptown-Ottawa Suite-II	C$30,453	C$146	55%	2	1	2	C$148	❌	❌	❌	Y / Y	⭐️ 5 (87)
Uptown-Ottawa Suite-I	C$46,857	C$161	77%	2	1	2	C$159	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Walkerville Home in Desirable Location(7)	C$49,440	C$235	56%	2	4	3	C$160	❌	❌	✅	Y / Y	⭐️ 5 (4)
Convenient 2 BR Apartment	C$31,025	C$99	81%	2	1	1	C$128	❌	❌	❌	Y / Y	⭐️ 5 (3)
2 Bed/1 Bath- 5 Mins to Downtown & Riverside	C$29,349	C$87	83%	2	1	2	C$143	❌	❌	❌	Y / Y	⭐️ 0 (6)
Homely Apartment in the heart of Little Italy	C$16,734	C$79	53%	2	1	10	C$53	❌	❌	❌	N / N	⭐️ 4.4 (25)
Rustic Modern Cottage Feel in Heart of Walkerville	C$32,274	C$138	63%	2	1	29	C$114	❌	❌	✅	Y / Y	⭐️ 4.7 (125)
Delightful 2-bedroom home with free parking/ Wi-Fi	C$18,615	C$68	73%	2	1	20	C$53	❌	❌	❌	N / Y	⭐️ 4.8 (12)

Return Metrics

130.07% 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)	CA$11,908	CA$23,816	CA$35,725	CA$47,633	CA$59,541	CA$119,083	CA$357,251
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$11,908	CA$23,816	CA$35,725	CA$47,633	CA$59,541	CA$119,083	CA$357,251

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.07%

Payback Period Days

280

Return on Investment

130.07%

2 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

C$52,884

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$130/night at 65% occupancy.Projected nightly rate is C$143/night at 59% occupancy.

Occupancy Rate

Top 18% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

CA$29,961

Avg annual revenue

59%

Avg occupancy rate

CA$143

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$10k

C$25k

C$40k

C$55k

CA$11,908

Profit

Revenue

C$52,884

Operating Expenses

C$24,175

Operating Income

C$28,708

Net Effective Rent

C$16,800

Profit (Cash Flow)

C$11,908

CA$9,155

Cash Investment

Renos & Furnishing

C$9,011

Setup Costs

C$144

Total

C$9,155

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.07%

Payback Period Days

280