Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 10047 109 Street Northwest, Edmonton, AB, Canada

2 bed • 2 bath • 4 guests • CA$1,376

BNB

Calc

Annual Revenue

C$44,228

Profit (Cash Flow)

C$18,772

Cap Rate

1371.0%

Annual Revenue

C$44,228

AirDNA projects C$173/night at 68% occupancy ($43,085). Airbtics projects C$142/night at 72% occupancy ($37,325). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 82% occupancy rate, C$148 rate per night.

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

Percentiles25%50%75%90%
RevenueC$26,341C$36,525C$46,704C$61,642
Occupancy65%77%82%90%
Nightly RateC$106C$123C$148C$178

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$35,180
C$126
74%
211C$32❌❌✅Y / Y⭐️ 4.9 (455)
C$35,774
C$138
69%
213C$85❌❌❌Y / Y⭐️ 4.8 (20)
C$26,072
C$87
78%
212C$69❌❌❌Y / Y⭐️ 4.8 (256)
C$24,379
C$73
86%
213C$85❌❌❌Y / Y⭐️ 4.8 (62)
C$43,015
C$128
91%
212C$32✅❌❌Y / Y⭐️ 5 (25)
C$26,790
C$109
60%
211C$75❌❌✅Y / Y⭐️ 4.8 (49)
C$32,741
C$106
79%
212C$105✅❌✅Y / Y⭐️ 4.8 (56)
C$18,462
C$66
68%
211C$75❌❌❌Y / Y⭐️ 4.7 (34)
C$45,635
C$136
88%
221C$126❌❌❌Y / Y⭐️ 5 (89)
C$29,106
C$116
63%
221C$105❌❌❌Y / Y⭐️ 4.8 (84)
C$55,636
C$172
81%
221C$128❌❌❌Y / Y⭐️ 4.6 (80)
C$47,468
C$146
83%
221C$126❌❌❌Y / Y⭐️ 4.7 (68)
C$31,875
C$119
66%
221C$126❌❌❌Y / Y⭐️ 4.6 (68)
C$17,923
C$106
42%
211C$79❌❌✅Y / Y⭐️ 4.8 (9)
C$51,097
C$152
88%
211C$105❌❌✅Y / Y⭐️ 4.8 (158)
C$98,008
C$836
30%
221C$317❌✅❌Y / Y⭐️ 4.8 (69)
C$39,517
C$133
77%
222C$126❌❌❌Y / Y⭐️ 4.8 (61)
C$23,475
C$66
93%
212C$138❌❌❌Y / Y⭐️ 4.5 (70)
C$61,934
C$199
80%
222C$143❌❌❌Y / Y⭐️ 4.9 (91)
C$25,378
C$115
54%
211C$85❌❌✅Y / Y⭐️ 4.7 (45)
C$33,966
C$95
90%
221C$75❌❌✅Y / Y⭐️ 4.8 (72)
C$39,123
C$156
60%
222C$163❌❌❌Y / Y⭐️ 4.8 (45)
C$39,649
C$143
72%
221C$52❌❌✅Y / Y⭐️ 4.8 (393)
C$37,574
C$185
54%
222C$142❌❌❌Y / Y⭐️ 4.8 (142)
C$36,245
C$128
76%
212C$37✅❌✅Y / Y⭐️ 4.8 (20)
C$29,650
C$93
81%
221C$63❌❌❌Y / Y⭐️ 4.8 (60)
C$49,983
C$178
73%
221C$90❌❌❌Y / Y⭐️ 4.9 (84)
C$36,797
C$179
53%
221C$85❌❌✅Y / Y⭐️ 4.9 (200)
C$45,070
C$152
77%
221C$79❌❌❌Y / Y⭐️ 4.5 (80)
C$19,970
C$120
41%
211C$79❌❌✅Y / Y⭐️ 4.4 (109)
C$61,090
C$178
90%
211C$105✅❌❌Y / Y⭐️ 4.8 (47)
C$27,187
C$96
74%
211C$62❌❌❌Y / Y⭐️ 4.7 (302)
C$32,949
C$92
94%
223C$63❌❌❌Y / Y⭐️ 5 (140)
C$34,492
C$112
82%
224C$106❌❌❌Y / Y⭐️ 4.8 (117)
C$43,735
C$128
88%
222C$105❌❌✅Y / Y⭐️ 4.8 (47)
C$43,315
C$145
77%
221C$109❌❌❌Y / Y⭐️ 5 (71)
C$21,559
C$116
47%
222C$105❌❌❌Y / Y⭐️ 4.9 (95)
C$30,469
C$109
74%
227C$159❌❌❌Y / Y⭐️ 5 (196)
C$25,498
C$80
77%
221C$75❌❌✅Y / Y⭐️ 4.9 (34)
C$35,868
C$115
80%
221C$79❌❌❌Y / Y⭐️ 4.6 (129)

Return Metrics

194.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$18,772CA$37,544CA$56,316CA$75,088CA$93,860CA$187,720CA$563,162
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$1,100CA$1,100CA$1,100CA$1,100CA$1,100CA$1,100CA$1,100
Down PaymentCA$275CA$275CA$275CA$275CA$275CA$275CA$275
Property AppreciationCA$41CA$83CA$127CA$172CA$219CA$473CA$1,963
Total ReturnCA$20,189CA$39,003CA$57,819CA$76,637CA$95,455CA$189,570CA$566,502

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

194.82%

Cap Rate

1,370.99%

Return on Investment

195.39%

property-location

10047 109 St NW Edmonton, Alberta, T5J 1M1

2 bed • 2 bath • 4 guests

Edmonton

Zoning


Laws

12754

Airbnb Investor Score

CA$18,772

Annual Profit

1371.0%

Cap Rate

194.8%

Cash on Cash

C$44,228

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$173/night at 68% occupancy.Projected nightly rate is C$142/night at 72% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$37,341

Avg annual revenue

72%

Avg occupancy rate

CA$143

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

C$15k

C$45k

C$70k

C$100k

Sign up to see the data on 40 all comparables

CA$18,772

Profit

Revenue

C$44,228

Operating Expenses

C$25,363

Operating Income

C$18,865

Mortgage & Taxes

C$93

Profit (Cash Flow)

C$18,772

CA$9,636

Cash Investment

Down Payment

C$275

Renos & Furnishing

C$9,319

Closing Costs

C$41

Total

C$9,636

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

194.82%

Cap Rate

1,370.99%