BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1059 Tanglewood Pl, Parksville, BC, V9P 2E4

2 bed • 1 bath • 6 guests • CA$900,000

BNB

Calc

Annual Revenue

C$74,582

Profit (Cash Flow)

-C$15,480

Cap Rate

5.0%

Annual Revenue

C$74,582

AirDNA projects C$302/night at 55% occupancy ($60,612). Airbtics projects C$244/night at 66% occupancy ($58,880). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, C$269 rate per night.

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

Percentiles25%50%75%90%
RevenueC$41,884C$54,254C$77,044C$102,247
Occupancy55%62%76%88%
Nightly RateC$204C$233C$269C$307

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
Tanglewood is perfect for a Fall/ Winter getaway!

No image available

C$33,745
C$184
48%
222C$159❌❌❌Y / Y⭐️ 5 (251)
The Tanglewood Cottage

No image available

C$65,193
C$220
78%
222C$185❌❌❌Y / Y⭐️ 5 (180)
Oceanview Oasis in Vancouver Island

No image available

C$72,262
C$257
74%
222C$239❌❌❌Y / Y⭐️ 5 (49)
"Reflections" at Sunrise

No image available

C$33,510
C$148
58%
22.51C$116✅✅❌Y / Y⭐️ 5 (114)
NO Service Fees, NO Cleaning Fees, Sleep 6, NEWER.

No image available

C$69,446
C$267
71%
22.52C$0✅✅❌Y / Y⭐️ 5 (129)
Luxury townhouse on Rathtrevor Beach

No image available

C$47,169
C$218
57%
22.52C$159✅✅❌Y / Y⭐️ 5 (39)
Sleeps 6, 2 bedrooms , 2 baths.

No image available

C$56,784
C$228
67%
222C$159❌❌❌Y / Y⭐️ 5 (145)
SandDollar, 4 min Drive to Rathtrevor Beach

No image available

C$75,696
C$273
74%
222C$244✅✅❌Y / Y⭐️ 5 (94)
Beach Days Cottage 2 bed 2 bath pet friendly

No image available

C$43,999
C$193
61%
222C$211✅✅✅Y / Y⭐️ 5 (86)
Luxurious, Expansive Ocean View Townhouse Villa

No image available

C$40,062
C$194
52%
22.52C$159✅✅❌Y / Y⭐️ 5 (22)
Parksville Coastal Retreat

No image available

C$53,271
C$256
56%
212C$53❌✅❌Y / Y⭐️ 5 (114)
Pool & hot-tub, Peaceful & Immaculate

No image available

C$90,434
C$316
76%
224C$312✅✅✅Y / Y⭐️ 5 (46)
#17 Sunrise Ridge Resort 2 bd 2.5 bth Beach + Pool

No image available

C$59,509
C$237
68%
22.53C$211✅✅✅Y / Y⭐️ 5 (22)
2 bdrm Town Home Daily and Monthly Rates Available

No image available

C$50,390
C$246
54%
221C$170✅❌❌Y / Y⭐️ 5 (56)
Ocean Front Condo in Parksville w/ Beautiful Views

No image available

C$54,591
C$267
55%
213C$132❌❌✅Y / Y⭐️ 5 (33)
Beachside Townhouse with Pool

No image available

C$59,893
C$204
77%
232C$132✅✅✅Y / Y⭐️ 4.9 (39)
Blue Heron townhouse at Sunrise Ridge Resort

No image available

C$49,049
C$142
89%
22.52C$159✅✅❌Y / Y⭐️ 5 (92)
Luxury Oceanfront Townhouse with Pool and Hot Tub

No image available

C$53,275
C$224
61%
22.52C$159✅✅❌Y / Y⭐️ 5 (42)
Ocean Cottage - Rathtrevor Beach

No image available

C$48,798
C$231
50%
212C$180✅✅❌Y / Y⭐️ 5 (83)
Amazing ocean views! Next to Rathtrevor Park!

No image available

C$56,121
C$333
46%
223C$0❌❌❌Y / Y⭐️ 5 (45)
Cozy Resort Condo with Hot Tub & More

No image available

C$66,762
C$286
63%
223C$125✅✅✅Y / Y⭐️ 5 (30)
Gorgeous 2 bedroom Townhome

No image available

C$55,958
C$257
56%
22.51C$170✅✅❌Y / Y⭐️ 5 (12)
Ravensworth Beach Villa

No image available

C$43,090
C$211
53%
22.52C$159✅✅❌Y / Y⭐️ 5 (24)
Impeccable Summer Retreat!

No image available

C$144,147
C$420
90%
224C$313✅✅✅Y / Y⭐️ 5 (8)
Gold 'n Green Cottage

No image available

C$73,580
C$305
66%
224C$0✅✅✅Y / Y⭐️ 5 (133)
Rathtrevor Beachfront Townhome - Fantastic Views

No image available

C$43,051
C$203
57%
225C$175❌❌❌Y / Y⭐️ 4.9 (26)
Sunrise Ridge seaside escape

No image available

C$70,788
C$306
62%
22.51C$178✅✅✅Y / Y⭐️ 5 (50)
SandCastle Shores~2 bdrm townhome w/beach access

No image available

C$72,814
C$241
81%
22.53C$167✅✅❌Y / Y⭐️ 5 (11)
Beachwood House, 5 min to Rathtrevor Beach

No image available

C$40,269
C$203
53%
222C$244❌❌❌Y / Y⭐️ 5 (33)
Tanglewood 32 ~ Oceanfront Condo ~ Now Booking

No image available

C$140,085
C$522
72%
223C$264❌❌✅Y / Y⭐️ 5 (28)
Tanglewood Beach Rental

No image available

C$72,466
C$307
58%
222C$239❌❌❌Y / Y⭐️ 5 (12)
2 Bedrooms Fully Furnished Closest to Beach Ramp

No image available

C$44,305
C$279
43%
213C$105✅✅❌Y / Y⭐️ 5 (50)
Town House in Parksville #48

No image available

C$53,246
C$234
60%
22.52C$132✅✅✅Y / Y⭐️ 5 (43)
Wiki’s Oceanview Retreat w/ easy beach access

No image available

C$49,475
C$136
95%
21.52C$148❌❌❌Y / Y⭐️ 5 (184)
*Beachfront Townhouse with Views*

No image available

C$66,637
C$253
72%
22.53C$0✅✅❌Y / Y⭐️ 5 (15)
Luxurious Rathtrevor Retreat

No image available

C$38,064
C$135
77%
211C$0✅✅❌Y / Y⭐️ 5 (9)
Parksville condo at Rathtrevor Beach

No image available

C$91,129
C$230
100%
217C$211✅✅❌Y / Y⭐️ 4.5 (3)
Parksville Townhome 2 bedroom+ 2.5 bath pool gym

No image available

C$70,074
C$213
88%
22.53C$159✅✅❌Y / Y⭐️ 5 (18)
#15 Sunrise Ridge Gorgeous 2bd 2.5 NEW townhome

No image available

C$39,364
C$204
51%
22.53C$211✅✅✅Y / N⭐️ 5 (13)
2 bedroom condo in Parksville

No image available

C$66,180
C$220
79%
242C$149✅✅❌Y / Y⭐️ 4.6 (24)

Return Metrics

-7.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$15,480-CA$30,960-CA$46,440-CA$61,920-CA$77,400-CA$154,801-CA$464,404
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$720,000CA$720,000CA$720,000CA$720,000CA$720,000CA$720,000CA$720,000
Down PaymentCA$180,000CA$180,000CA$180,000CA$180,000CA$180,000CA$180,000CA$180,000
Property AppreciationCA$27,000CA$54,810CA$83,454CA$112,957CA$143,346CA$309,524CA$1,284,536
Total ReturnCA$911,519CA$923,849CA$937,013CA$951,037CA$965,945CA$1,054,723CA$1,720,131

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.16%

Cap Rate

5.02%

Return on Investment

9.42%

property-location

1059 Tanglewood Pl Parksville, British Columbia, V9P 2E4

2 bed • 1 bath • 6 guests

-17

Airbnb Investor Score

-CA$15,480

Annual Profit

5.0%

Cap Rate

-7.2%

Cash on Cash

C$74,582

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$302/night at 55% occupancy.Projected nightly rate is C$244/night at 66% occupancy.

Top 26% of comparables

Top 28% 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$61,367

Avg annual revenue

66%

Avg occupancy rate

CA$245

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$35k

C$70k

C$105k

C$145k

Sign up to see the data on 40 all comparables

-CA$15,480

Profit

Revenue

C$74,582

Operating Expenses

C$29,351

Operating Income

C$45,231

Mortgage & Taxes

C$60,711

Profit (Cash Flow)

-C$15,480

CA$215,980

Cash Investment

Down Payment

C$180,000

Renos & Furnishing

C$8,980

Closing Costs

C$27,000

Total

C$215,980

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.16%

Cap Rate

5.02%

Profit (Cummulative)

-C$15,480

C$720,000

C$8,980

C$27,000

C$0

Total Gain

C$20,362

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service