BNBCalc Short Term Rental Investment Analysis 111 14 Ave SE, Calgary, AB T2G 4Z8, Canada

2 bed • 1 bath • 4 guests • $217,500

BNB

Calc

Annual Revenue

$39,446

Profit (Cash Flow)

$26,638

Cap Rate

12.8%

Annual Revenue

$39,446

AirDNA projects $144/night at 70% occupancy ($36,816).

BNB Calc projects a 75% occupancy rate, $144 rate per night.

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

Return Metrics

47.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,637	$53,275	$79,913	$106,551	$133,189	$266,379	$799,138
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$173,999	$173,999	$173,999	$173,999	$173,999	$173,999	$173,999
Down Payment	$43,500	$43,500	$43,500	$43,500	$43,500	$43,500	$43,500
Property Appreciation	$8,917	$18,200	$27,864	$37,924	$48,396	$107,562	$508,574
Total Return	$253,055	$288,976	$325,278	$361,976	$399,086	$591,441	$1,525,213

Property Appreciation:

4.1%

Revenue Appreciation:

Cash on Cash Return

47.33%

Cap Rate

12.84%

Return on Investment

67.66%

111 14 Ave SE Calgary, Alberta, T2G 4Z8

2 bed • 1 bath • 4 guests

Purchase Price

Calgary

Zoning

Laws

$39,446

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,638

Profit

Revenue

$39,446

Operating Expenses

$11,503

Operating Income

$27,943

Mortgage & Taxes

$1,305

Profit (Cash Flow)

$26,638

$56,275

Cash Investment

Down Payment

$43,500

Renos & Furnishing

$6,250

Closing Costs

$6,525

Total

$56,275

Investment Value Over Time

Property Appreciation

4.1%

Revenue Appreciation

Cash on Cash Return

47.33%

Cap Rate

12.84%

Return on Investment

67.66%