BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 7549 Kalar Rd, Niagara Falls, ON, L2H 2Y6

2 bed β€’ 1.5 bath β€’ 3 guests β€’ $0

BNB

Calc

Report by:

Malathy Jegan

personalpresence3@gmail.com

Annual Revenue

$32,306

Profit (Cash Flow)

-$49,402

Cash on Cash Return

-763.0%

Annual Revenue

$32,306

AirDNA projects $171/night at 48% occupancy ($29,979). Airbtics projects $145/night at 61% occupancy ($32,305). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $145 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,654$32,581$45,476$61,839
Occupancy47%60%74%82%
Nightly Rate$111$137$155$192

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
Beautiful 2 bedroom suite close to attractions
$20,435
$102
48%
211$74❌❌❌Y / Y⭐️ 4.5 (80)
Stylish 1 bed apartment, luxury bathroom in Canada
$10,334
$78
33%
211$44❌❌❌N / Y⭐️ 5 (138)
Spacious Family Retreat
$28,274
$103
75%
211$0βœ…βŒβœ…Y / Y⭐️ 5 (203)
Sam's place 2 bedrooms /fire place
$32,413
$108
82%
212$0❌❌❌Y / Y⭐️ 5 (95)
Cheerful 2 bedroom home, very close to the Falls
$34,917
$132
69%
211$52❌❌❌N / N⭐️ 4.8 (123)
Niagara Falls cozy house
$10,450
$59
45%
211$44❌❌❌Y / Y⭐️ 4.7 (104)
Beautiful 2 bedroom suite close to attractions B&B
$25,697
$121
46%
221$75❌❌❌Y / Y⭐️ 4.8 (112)
Modern bungalow suite 5 minutes from the falls
$31,910
$88
95%
211$41❌❌❌Y / Y⭐️ 5 (144)
The Luxury Buroak, Minutes Away From Niagara Falls
$37,150
$148
63%
221$63❌❌❌Y / Y⭐️ 4.8 (116)
Niagara Rooftop Getaway!
$25,422
$116
54%
221$52βŒβŒβœ…Y / Y⭐️ 4.7 (102)
2.7km Fallsview, Parking & Complimentary Wine
$30,781
$191
42%
221$71βŒβŒβœ…Y / Y⭐️ 5 (22)
Townhouse Apartment 5 Mins from Niagara Falls
$30,651
$125
58%
221$147βŒβŒβœ…Y / Y⭐️ 4.1 (12)
5 Min to Fallsview, New Condo w/ Parking Included
$32,368
$143
51%
221$111❌❌❌Y / Y⭐️ 4.9 (70)
Minutes from Niagara, Clifton Hills, Skylon Tower.
$36,662
$125
73%
211$74❌❌❌Y / Y⭐️ 4.8 (89)
Your PLACE by the FALLS - 2BR 3BED 2BA
$21,777
$175
34%
221$0❌❌❌N / Y⭐️ 4.8 (138)
Private House Fenced Yard-Walk Distance To Falls
$41,293
$153
71%
211$26βŒβŒβœ…Y / Y⭐️ 4.8 (66)
Private House WalkTo The Falls & Tourist AreaπŸ’™β€οΈ πŸ‡¨πŸ‡¦
$56,799
$206
71%
211$43βŒβŒβœ…Y / Y⭐️ 4.8 (65)
Main Street Suite
$23,730
$143
42%
211$92❌❌❌N / Y⭐️ 4.6 (92)
Walking distance to Falls, Casino and the Hill!
$21,548
$82
64%
211$52❌❌❌Y / Y⭐️ 4.9 (404)
Free parking! 2 bdrm 5 min walk to fallsview blvd
$19,238
$175
27%
211$81❌❌❌N / Y⭐️ 4.8 (45)
Luxury Falls Lookout. 2 bed apt, sleeps 6, Parking
$35,735
$156
57%
212$110❌❌❌Y / N⭐️ 4.9 (55)
14 guest suite in the heart of Niagara falls
$72,942
$449
42%
241$74❌❌❌N / Y⭐️ 4.9 (22)
Historic 1910 - 2nd Floor 2 Bedroom Apartment
$21,349
$98
56%
211$63❌❌❌N / Y⭐️ 4.7 (42)
Lovely Big House in Niagara Falls Canada
$64,069
$292
55%
231$111❌❌❌Y / Y⭐️ 4.9 (219)
Brand new beautiful 3 beds 2 baths townhome condo
$43,939
$134
82%
221$72❌❌❌Y / Y⭐️ 4.8 (122)
Ultra Moden Townhome with Extra Large Terrace
$41,414
$160
66%
222$110❌❌❌Y / Y⭐️ 4.8 (59)
Niagara Haven... Your Niagara vacation home.
$12,378
$68
47%
212$52❌❌❌Y / Y⭐️ 5 (261)
Sunset, A Chic Haven + Pkg Near Clifton Hill
$40,326
$121
82%
221$70❌❌❌Y / Y⭐️ 4.8 (119)
Prospect House Niagara Falls
$50,986
$216
62%
212$81βŒβŒβœ…Y / Y⭐️ 5 (125)
Modern Luxury Townhouse Condo in Niagara Falls
$36,257
$113
79%
221$92❌❌❌Y / Y⭐️ 4.9 (81)
2BR BoHo Townhouse - Walk to Falls, Free Parking
$39,990
$181
55%
222$92βŒβŒβœ…Y / Y⭐️ 4.9 (61)
Sunshine, A Luxe Retreat + Pkg Near Clifton Hill
$42,368
$140
74%
221$74❌❌❌Y / Y⭐️ 5 (108)
Dream home at the Falls
$29,373
$135
57%
212$59❌❌❌Y / Y⭐️ 4.7 (89)
Orange Blossom - Entire Modern Townhouse
$40,542
$143
73%
222$103❌❌❌Y / Y⭐️ 5 (102)
Exquisite 2 Bedroom Apt, mins to the falls.
$26,860
$154
44%
222$74❌❌❌Y / Y⭐️ 4.9 (60)
Sunrise, Cozy Stacked Town + Pkg By Clifton Hill
$36,115
$106
84%
221$70❌❌❌Y / Y⭐️ 4.9 (128)
Renovated home in the heart of Niagara Falls
$43,010
$154
74%
211$33βŒβŒβœ…Y / Y⭐️ 4.9 (807)
2 Bed Town ideal for a fun-filled family vacation
$44,486
$148
77%
222$110❌❌❌Y / Y⭐️ 4.5 (51)
Luxury Apartment, Mins To All Falls Attraction
$34,194
$155
57%
222$103❌❌❌Y / Y⭐️ 4.8 (99)
Luxury Suite 4 Mins To Falls, Free parking
$40,272
$125
84%
222$59❌❌❌Y / Y⭐️ 4.7 (118)

Return Metrics

-762.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$49,401-$98,803-$148,205-$197,607-$247,009-$494,019-$1,482,057
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-$49,401-$98,803-$148,205-$197,607-$247,009-$494,019-$1,482,057

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-762.96%

Payback Period Days

0

Return on Investment

-762.96%

property-location

7549 Kalar Rd Niagara Falls, Ontario, L2H 2Y6

2 bed β€’ 1.5 bath β€’ 3 guests

$5,459

Zestimate

$32,306

Annual Revenue

BNBCalc predicts this property will get $145 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 48% of comparables

Top 46% 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.

$34,211

Avg annual revenue

61%

Avg occupancy rate

$145

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$50k

$75k

Sign up to see the data on 40 all comparables

-$49,402

Profit

Revenue

$32,306

Operating Expenses

$16,200

Operating Income

$16,106

Net Effective Rent

$65,508

Profit (Cash Flow)

-$49,402

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-762.96%

Payback Period Days

0