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}

Return Metrics

2.28% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,726	$5,453	$8,180	$10,907	$13,634	$27,269	$81,808
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$122,639	$146,030	$170,208	$195,204	$221,054	$364,484	$1,295,440

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.28%

Cap Rate

7.29%

Return on Investment

18.98%

1035 Bathurst St Toronto, Ontario, M5R 3G8

1 bed • 1 bath • 3 guests

Purchase Price

$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%