BNBCalc.com Investment Analysis Report of 151 Dan Leckie Way, Toronto, ON M5V 4B2, Canada

1 bed • 1 bath • 3 guests • $600,000

BNB

Calc

Return Metrics

-6.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.02%

Cap Rate

5.31%

Return on Investment

10.77%

Annual Revenue

$52,661

AirDNA projects $178/night at 81% occupancy ($52,660).

User selected values for this report: 81% occupancy rate, $178 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,730

Annual Expenses

$20,766

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,139

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$439

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

property-location

151 Dan Leckie Way Toronto, Ontario, M5V 4B2

1 bed • 1 bath • 3 guests

$52,661

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.02%

Cap Rate

5.31%