BNBCalc Short Term Rental Investment Analysis 1035 Bathurst Street, Toronto, ON, Canada

1 bed • 1 bath • 3 guests • $500,000

BNB

Calc

Report by:

Reuben Tozman

rtozman@gmail.com

Annual Revenue

$56,248

Profit (Cash Flow)

$2,727

Cap Rate

7.3%

Annual Revenue

$56,248

AirDNA projects $122/night at 77% occupancy ($34,311).

BNB Calc projects a 77% occupancy rate, $200 rate per night.

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

1035 Bathurst St Toronto, Ontario, M5R 3G8

1 bed • 1 bath • 3 guests

Purchase Price

Toronto

Zoning

Laws

$56,248

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,727

Profit

Revenue

$56,248

Operating Expenses

$19,792

Operating Income

$36,455

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$2,727

$119,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$4,250

Closing Costs

$15,000

Total

$119,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.28%

Cap Rate

7.29%

Return on Investment

18.98%