867 sq ft · 2 bed / 1 bathApartment condo (brick)Purchased November 2022
Cap rate12.33%on a $170,000 purchase price
Paid to the owner$32,377in 2025, after all fees and cleaning
Occupancy87%319 of 365 nights booked
Average nightly rate$136across 64 bookings
2025 revenue
Gross rental revenue
$49,178
Paid to the owner
$32,377
Operating expenses
−$11,418
Net operating income
$20,959
Annual operating expenses
Property taxes
$1,033
Condo fees ($565.39/mo)
$6,785
Insurance
$900
Utilities
$1,200
Internet
$900
Maintenance & repairs
$600
Total
$11,418
Owner income by month, 2025
Performance highlights
Owner income per booked night$101
Revenue per available night$119
Average stay5.1 nights
Longest booking31 nights
Strongest monthJul: $7,348
Nights vacant46 of 365
Property facts
Area
17th Ave SW, by the C-Train
Purchase price
$170,000
Purchased
November 2022
Size
867 sq ft · 2 bed / 1 bath
Parking
1 titled parkade stall
Features
Patio, elevator building
Past result, not a promise of future returns. "Paid to the owner" is the owner payout after cleaning costs, channel fees and our management fee. Net operating income deducts property taxes, condo fees, insurance, utilities, internet and maintenance; it excludes mortgage financing, depreciation and income tax. Cap rate is net operating income divided by purchase price. Occupancy is booked nights divided by available nights. Performance data from the BNB Experts owner statement, January 1 to December 31, 2025. Purchase price, taxes, condo fees and property details per MLS® records; insurance, utilities, internet and maintenance are owner-provided annual estimates. All figures in Canadian dollars.
Want one like this?
Let's find your next one
We can help you buy a property in a building that allows short-term rentals, set it up, and run it. Or send us the address of one you already own for a free projection.