BNBCalc Short Term Rental Rental Arbitrage Analysis 77 Huntley Street, Toronto, Ontario M4Y 2P3, Canada

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$49,144

Profit (Cash Flow)

$14,135

Cash on Cash Return

373.4%

Annual Revenue

$49,144

AirDNA projects $144/night at 69% occupancy ($36,290).

BNB Calc projects a 69% occupancy rate, $195 rate per night.

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

Return Metrics

373.44% 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)	$14,134	$28,269	$42,404	$56,539	$70,674	$141,349	$424,047
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	$14,134	$28,269	$42,404	$56,539	$70,674	$141,349	$424,047

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

373.44%

Payback Period Days

Return on Investment

373.44%

77 Huntley St 2318 Toronto, Ontario, M4Y 2P3

0 bed • 1 bath • 2 guests

Monthly Rent

Toronto

Zoning

Laws

$49,144

Annual Revenue

Projected nightly rate is $144/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,135

Profit

Revenue

$49,144

Operating Expenses

$17,789

Operating Income

$31,355

Net Effective Rent

$17,220

Profit (Cash Flow)

$14,135

$3,785

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$1,535

Total

$3,785

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

373.44%

Payback Period Days