BNBCalc Short Term Rental Investment Analysis 1010 6 Street Southwest, Calgary, AB, Canada

1 bed • 1 bath • 2 guests • CA$340,000

BNB

Calc

Annual Revenue

C$32,042

Profit (Cash Flow)

-C$14,497

Cap Rate

2.5%

Annual Revenue

C$32,042

AirDNA projects C$178/night at 77% occupancy ($49,951). Airbtics projects C$163/night at 81% occupancy ($48,342). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, C$179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$32,311	C$52,595	C$65,410	C$83,709
Occupancy	68%	89%	96%	98%
Nightly Rate	C$126	C$156	C$179	C$225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DT Views \|King Bed \|Mins to Saddledome \|UG Parking	C$57,603	C$159	96%	1	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (106)
MicroNest - Modern Overlooking Downtown Parking	C$47,734	C$159	77%	1	1	2	C$99	✅	❌	❌	Y / Y	⭐️ 5 (59)
Chic Top Floor • City View • Heated Parking • Pool	C$36,570	C$149	61%	1	1	1	C$72	✅	❌	❌	Y / Y	⭐️ 5 (135)
Cgy Tower Views \| Mins to Saddledome \| Gym	C$52,237	C$153	90%	1	1	2	C$94	✅	❌	❌	Y / Y	⭐️ 5 (163)
Presidential Suite • City Views • Heated Parking	C$45,703	C$162	70%	1	1	1	C$82	✅	❌	❌	Y / Y	⭐️ 5 (224)
"Botanic Blue"\|DT Skyline View \|Mins to Saddledome	C$48,629	C$144	89%	1	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (70)
DT Views \| Mins to Saddledome \| Gym \| AC	C$48,870	C$141	92%	1	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (97)
Elegant • Comfortable Suite w/ Incredible DT View!	C$27,982	C$148	46%	1	1	1	C$74	✅	❌	❌	Y / Y	⭐️ 5 (108)
Luxury DT Gorgeous Sunset Suite w/ Free Parking	C$49,217	C$186	68%	1	1	2	C$131	✅	❌	❌	Y / Y	⭐️ 5 (10)
NYC Industrial Renovated Loft in Downtown Calgary	C$45,406	C$215	53%	1	1	1	C$104	❌	❌	❌	Y / Y	⭐️ 5 (110)
Modern Condo, Skyline views, & Parking in Downtown	C$37,931	C$98	98%	1	1	1	C$94	✅	❌	❌	Y / Y	⭐️ 5 (202)
Sunset & Mountain View Down Town Design District	C$59,853	C$163	99%	1	1	4	C$104	✅	❌	❌	Y / Y	⭐️ 5 (110)
Classy & Comfortable \| Sub-Penthouse w Views	C$141,918	C$391	98%	1	1	1	C$105	✅	❌	❌	Y / Y	⭐️ 5 (115)
cute 1 bed 1 bath in down	C$29,809	C$117	62%	1	1	1	C$84	✅	❌	❌	Y / Y	⭐️ 5 (205)
Executive & Industrial 1Bed • City Views • Central	C$35,109	C$162	55%	1	1	1	C$74	✅	❌	❌	Y / Y	⭐️ 5 (140)
Urban Retreat Condo with Skyline & Rockies Views	C$60,668	C$168	96%	1	1	1	C$72	✅	❌	❌	Y / Y	⭐️ 4.5 (158)
Panoramic, Beltline, Cozy 1 Bed/1Den, UG Parking	C$37,223	C$98	97%	1	1	2	C$104	✅	❌	❌	Y / Y	⭐️ 5 (100)
Modern Comfort with Views, Parking, Office & AC	C$82,340	C$229	97%	1	1	1	C$115	✅	❌	❌	Y / Y	⭐️ 5 (46)
Modern with Amazing Views	C$33,528	C$115	77%	1	1	2	C$90	✅	❌	✅	Y / Y	⭐️ 4.5 (33)
Downtown Condo with Calgary Tower Views	C$46,759	C$131	95%	1	1	2	C$41	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
Exquisite Style \| POOL, VIEWS & PRKG \| Sleeps 4	C$65,080	C$185	93%	1	1	3	C$105	✅	❌	❌	Y / Y	⭐️ 5 (87)
Luxe Downtown Hideout W / Skyline Views	C$68,494	C$179	100%	1	1	1	C$88	✅	❌	❌	Y / Y	⭐️ 5 (41)
Cozy 2 Bed Downtown Studio w/ Heated Parking	C$23,597	C$117	49%	1	1	1	C$58	✅	❌	❌	Y / Y	⭐️ 4.8 (69)
Calgary Apartment with a view	C$26,250	C$94	74%	1	1	3	C$82	✅	❌	❌	Y / Y	⭐️ 5 (223)
DT 1bed in the Heart of Calgary	C$38,384	C$161	63%	1	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Executive Modern w/ Views of Calgary Skyline	C$40,783	C$156	69%	1	1	2	C$90	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
Central 1 bed 1 bath	C$27,875	C$114	67%	1	1	1	C$0	✅	❌	❌	Y / Y	⭐️ 5 (32)
Exec City Retreat - Office, Pool, Gym, Parking	C$63,446	C$173	100%	1	1	1	C$0	✅	❌	❌	Y / Y	⭐️ 5 (24)
Entire condo downtown	C$60,154	C$179	89%	1	1	1	C$84	✅	❌	❌	Y / Y	⭐️ 5 (68)
Calgary Tower View \| Mins to Saddledome \| Gym	C$135,899	C$395	94%	1	1	2	C$0	✅	❌	❌	Y / Y	⭐️ 5 (29)
Tower Views w AC, Dining, Private Patio	C$81,217	C$229	97%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Chic 1BR in Beltline: Skyline Views & Workspace!	C$55,372	C$206	71%	1	1	30	C$156	❌	❌	❌	Y / Y	⭐️ 1 (3)
Beautiful Condo in Beltline	C$28,759	C$112	70%	1	1	1	C$0	✅	❌	❌	Y / Y	⭐️ 5 (48)
King Bed \|Skyline Views \| Gym	C$51,327	C$149	94%	1	1	2	C$0	✅	❌	❌	Y / Y	⭐️ 5 (31)
City Views from High Floor - Gym, Pool, AC, Prkng	C$74,772	C$225	91%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Sleek & Modern Beltline 1 Bedroom w/ UG Parking	C$34,850	C$99	94%	1	1	7	C$131	❌	❌	✅	Y / Y	⭐️ 5 (15)
Beltline Condo Top Floor Huge Southfacing Patio	C$34,418	C$104	88%	1	1	2	C$105	❌	❌	❌	Y / Y	⭐️ 5 (35)
Modern Mountain Views Condo \| Gym \| Heated Parking	C$49,470	C$131	100%	1	1	2	C$84	✅	❌	❌	Y / Y	⭐️ 5 (63)
DT Views \|UG Park \| Mins to Saddledome \| Gym	C$48,427	C$138	96%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
The Vogue Suite • City Views • Gym • Pool • Lounge	C$32,904	C$158	57%	1	1	1	C$0	✅	❌	❌	Y / Y	⭐️ 5 (48)

Return Metrics

-17.2% 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)	-CA$14,497	-CA$28,994	-CA$43,491	-CA$57,988	-CA$72,485	-CA$144,971	-CA$434,913
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$272,000	CA$272,000	CA$272,000	CA$272,000	CA$272,000	CA$272,000	CA$272,000
Down Payment	CA$68,000	CA$68,000	CA$68,000	CA$68,000	CA$68,000	CA$68,000	CA$68,000
Property Appreciation	CA$10,200	CA$20,706	CA$31,527	CA$42,672	CA$54,153	CA$116,931	CA$485,269
Total Return	CA$335,702	CA$331,711	CA$328,035	CA$324,684	CA$321,667	CA$311,960	CA$390,355

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.2%

Cap Rate

2.48%

Return on Investment

-1.13%

1010 6 St SW Calgary, Alberta, T2R 1B4

1 bed • 1 bath • 2 guests

Purchase Price

Calgary

Zoning

Laws

-67

Airbnb Investor Score

-CA$14,497

Annual Profit

2.5%

Cap Rate

-17.2%

Cash on Cash

C$32,042

Annual Revenue

BNBCalc predicts this property will get $163 per night with 81% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 96% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$51,664

Avg annual revenue

81%

Avg occupancy rate

CA$164

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$25k

C$60k

C$100k

C$145k

-CA$14,497

Profit

Revenue

C$32,042

Operating Expenses

C$23,603

Operating Income

C$8,438

Mortgage & Taxes

C$22,935

Profit (Cash Flow)

-C$14,497

CA$84,239

Cash Investment

Down Payment

C$68,000

Renos & Furnishing

C$6,039

Closing Costs

C$10,200

Total

C$84,239

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.2%

Cap Rate

2.48%

Return on Investment

-1.13%