BNBCalc Short Term Rental Investment Analysis 10 Willow Crescent, Osoyoos, BC, V0H 1V3

3 bed • 1.5 bath • 8 guests • $649,000

BNB

Calc

Annual Revenue

$58,680

Profit (Cash Flow)

-$6,408

Cap Rate

5.8%

Annual Revenue

$58,680

AirDNA projects $277/night at 58% occupancy ($58,680). Airbtics projects $254/night at 55% occupancy ($51,024). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $277 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,298	$52,408	$74,595	$97,744
Occupancy	45%	54%	67%	80%
Nightly Rate	$223	$260	$297	$326

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Del Mila Oro - Lakefront Townhouse #107	$31,512	$111	76%	3	3	4	$144	✅	✅	❌	Y / Y	⭐️ 5 (11)
Steps to the beach + private hot tub + families	$29,310	$278	28%	3	2	3	$74	❌	✅	✅	Y / Y	⭐️ 5 (18)
Lakeshore Villas - Three Bedroom Lake Front Condo	$18,947	$72	68%	3	2	4	$136	✅	✅	❌	Y / Y	⭐️ 5 (24)
Osoyoos Escape - Snowbirds or Summer Adventures	$37,858	$229	42%	3	2	4	$196	✅	✅	❌	Y / Y	⭐️ 5 (39)
3 Bedroom Townhouse, Lake Front with Private Beach	$101,315	$324	80%	3	3	1	$184	✅	✅	✅	Y / Y	⭐️ 4.8 (56)
NEW - Cool, unique desert retreat for families	$53,933	$282	50%	3	2	3	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
3 Bedroom rental townhome with Osoyoos lake views!	$43,914	$224	51%	3	3	2	$146	✅	✅	❌	Y / Y	⭐️ 4.5 (28)
3 Bedroom Townhome in Osoyoos with views! VII	$38,308	$166	61%	3	3	2	$146	✅	✅	✅	Y / Y	⭐️ 3.8 (4)
Millionaire's view from "The House on the Hill"	$39,237	$229	46%	3	1	6	$184	❌	❌	❌	Y / Y	⭐️ 5 (30)
Lakeview Family Friendly 3 Bedroom Townhouse	$42,503	$246	44%	3	3	4	$93	✅	✅	❌	Y / Y	⭐️ 5 (5)
Lakefront Townhouse	$65,089	$253	67%	3	3	2	$184	✅	✅	✅	Y / Y	⭐️ 5 (18)
Osoyoos Oasis	$111,001	$508	57%	3	2	2	$184	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
A Cozy Home not a Rental	$45,426	$223	52%	3	3	3	$96	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Luxury penthouse condo on Osoyoos Lake, Okanagan	$36,202	$140	69%	3	2	3	$144	✅	✅	❌	Y / Y	⭐️ 4.8 (112)
Luxury 3 Bed 3 Bath Lakefront Townhouse!!	$58,733	$323	48%	3	3	6	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
3 Bedroom Townhome in Osoyoos with lake views! XI	$25,588	$164	40%	3	3	2	$146	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
The Lakefront Get-Away!	$51,353	$237	56%	3	2	3	$221	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Executive Lakefront Townhouse	$78,180	$282	74%	3	3	3	$184	✅	✅	✅	Y / Y	⭐️ 4.9 (8)
LAKESHORE VILLAS - TOWN HOUSE - SNOWBIRDS HAVEN!!	$36,915	$206	48%	3	3	4	$74	✅	✅	✅	Y / Y	⭐️ 4.8 (44)
Osoyoos lakefront paradise	$20,188	$71	69%	3	2	3	$111	✅	✅	✅	Y / Y	⭐️ 4.9 (9)
Lake View, 2 King Beds, Pet Friendly and Garage	$73,305	$239	83%	3	3	3	$170	✅	✅	✅	Y / Y	⭐️ 5 (3)
Bright, spacious lakefront townhome	$49,228	$211	61%	3	3	4	$147	✅	✅	❌	Y / Y	⭐️ 4.9 (28)
Beaches at Paradise	$59,658	$326	50%	3	2	5	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Lakeshore Villas Townhouse Vacation Rental	$60,232	$274	55%	3	3	7	$184	✅	✅	❌	Y / Y	⭐️ 5 (36)
Casa Del Lago - Lakeside Bliss in Wine Country	$58,255	$292	54%	3	2	6	$147	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Lakeshore Villas, 3 Bedroom, 2 Bath	$65,987	$281	62%	3	2	1	$221	✅	✅	❌	Y / Y	⭐️ 4.9 (9)
This is the life! 3 bedroom lakefront condo	$44,795	$249	47%	3	3	28	$118	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
Waterfront Osoyoos 3 Bedroom Condo	$59,986	$248	62%	3	2	6	$147	✅	✅	✅	Y / Y	⭐️ 4.8 (23)
Osoyoos Family Escape!	$55,735	$282	54%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
3 BDR - Osoyoos - Monthly winter rentals available	$54,106	$362	40%	3	3	7	$259	✅	✅	❌	Y / Y	⭐️ 5 (1)
3 Bedroom rental townhome ! VI	$33,496	$208	44%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.4 (5)
CASA DEL MILA ORO - LUXURY TOWNHOUSE in 5* Resort	$107,747	$335	87%	3	3	5	$184	✅	✅	✅	Y / Y	⭐️ 4.8 (14)
Beach Retreat at Aisha's Jewel - Luxury Townhome	$26,883	$300	23%	3	3	2	$221	❌	❌	✅	Y / Y	⭐️ 5 (2)
Lovely 3 bedroom lakefront condo with a pool	$39,799	$281	38%	3	2	7	$147	✅	✅	✅	Y / Y	⭐️ 5 (4)
LAKESHORE VILLAS - 3 BED CONDO - SNOWBIRDS WELCOME	$49,739	$231	57%	3	2	4	$74	✅	✅	❌	Y / Y	⭐️ 5 (33)
Oasis in Osoyoos	$66,077	$326	55%	3	2	7	$147	✅	✅	❌	Y / Y	⭐️ 5 (1)
Urban Delight at Aisha's Jewel-Luxury Townhome	$19,767	$303	16%	3	3	2	$221	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beautiful Lakefront 3 Bdrm with Pool	$96,041	$296	87%	3	2	6	$184	✅	✅	❌	Y / Y	⭐️ 4.9 (23)
3 bedroom house with salt water pool	$94,586	$268	89%	3	3	1	$221	✅	❌	❌	Y / Y	⭐️ 5 (15)
Casa Mia at Aisha's Jewel-Luxury Okanagan Townhome	$23,365	$304	21%	3	3	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-4.06% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,407	-$12,815	-$19,223	-$25,631	-$32,039	-$64,078	-$192,234
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,375	$13,144	$20,331	$27,961	$36,061	$84,703	$519,200
Down Payment	$129,800	$129,800	$129,800	$129,800	$129,800	$129,800	$129,800
Property Appreciation	$19,470	$39,524	$60,179	$81,455	$103,368	$223,201	$926,293
Total Return	$149,238	$169,653	$191,087	$213,585	$237,191	$373,627	$1,383,059

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.06%

Cap Rate

5.75%

Return on Investment

12.33%

10 Willow Crescent Osoyoos, British Columbia, V0H 1V3

3 bed • 1.5 bath • 8 guests

Purchase Price

$901,000

Zestimate

$58,680

Annual Revenue

BNBCalc predicts this property will get $254 per night with 55% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$52,607

Avg annual revenue

55%

Avg occupancy rate

$254

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$80k

$110k

-$6,408

Profit

Revenue

$58,680

Operating Expenses

$21,308

Operating Income

$37,372

Mortgage & Taxes

$43,779

Profit (Cash Flow)

-$6,408

$157,645

Cash Investment

Down Payment

$129,800

Renos & Furnishing

$8,375

Closing Costs

$19,470

Total

$157,645

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.06%

Cap Rate

5.75%

Return on Investment

12.33%