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 11122 Jasper Ave, Edmonton, AB, T5K 2V2

1 bed • 1 bath • 4 guests • $180,000

BNB

Calc

Annual Revenue

$21,779

Profit (Cash Flow)

-$6,874

Cap Rate

2.9%

Annual Revenue

$21,779

AirDNA projects $96/night at 70% occupancy ($24,544). Airbtics projects $89/night at 67% occupancy ($21,779). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $89 rate per night.

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

Percentiles25%50%75%90%
Revenue$14,922$22,516$31,403$40,281
Occupancy53%70%81%87%
Nightly Rate$71$82$99$119

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
Romantic Japanese Spa Loft Near Rogers Arena

No image available

$32,560
$95
87%
111$48❌❌❌Y / Y⭐️ 5 (711)
Cozy Boho Indoor Glamping Loft near Rogers Arena

No image available

$30,223
$95
80%
111$48❌❌❌Y / Y⭐️ 5 (361)
Loft on Jasper Ave with King bed AC & UG parking

No image available

$39,215
$118
83%
11.51$96❌❌❌Y / Y⭐️ 5 (151)
Executive View by Rogers Place

No image available

$26,290
$81
83%
112$73❌❌❌Y / Y⭐️ 4.5 (91)
Skyline Views on Jasper Ave

No image available

$22,978
$74
77%
112$73❌❌❌Y / Y⭐️ 4.5 (45)
Newly renovated downtown condo

No image available

$12,686
$71
43%
111$58❌❌❌Y / Y⭐️ 5 (55)
Elegant Loft on Jasper Avenue

No image available

$29,322
$88
86%
111$73❌❌❌Y / Y⭐️ 4.5 (115)
European Flat on Jasper Avenue

No image available

$17,325
$57
70%
111$66❌❌❌Y / Y⭐️ 4.5 (155)
Skyline Views In River Valley

No image available

$23,992
$91
66%
111$73❌❌❌Y / Y⭐️ 4.5 (112)
Serene Suite on Jasper Avenue w/ Parking

No image available

$27,603
$99
72%
111$66❌❌❌Y / Y⭐️ 4.5 (40)
302 DWT Condo AC Oilers Brewery University museum

No image available

$15,636
$79
51%
111$58❌❌❌Y / Y⭐️ 5 (34)
Trendy loft in Ice District, walk to Rogers Place

No image available

$31,936
$102
80%
111$59❌❌❌Y / Y⭐️ 5 (76)
2-Storey Downtown Loft w/ AC & UG Parking

No image available

$11,646
$86
37%
121$0❌❌✅Y / Y⭐️ 5 (176)
2-Flr Historic Loft: Elevator, Patio, UG Park, AC

No image available

$9,955
$80
34%
121$0❌❌❌Y / Y⭐️ 5 (58)
Top Floor Loft, 2 Floors, UG Parking

No image available

$30,939
$146
54%
121$67❌❌❌Y / Y⭐️ 5 (444)
Iconic 104St Ice District Perfect home & workspace

No image available

$16,233
$92
43%
111$70❌❌❌Y / Y⭐️ 5 (73)
Rogers Place• luxury style•Oasis

No image available

$18,299
$78
59%
111$44❌❌❌Y / Y⭐️ 4.5 (72)
Ice District Icon Tower City view

No image available

$14,642
$83
43%
111$63❌❌❌Y / Y⭐️ 5 (128)
DT River Valley Condo|King Bed|Wifi|Free Parking|

No image available

$23,942
$78
79%
112$66❌❌❌Y / Y⭐️ 5 (125)
Oilers Arena District Private Condo

No image available

$18,432
$59
83%
111$22❌❌❌Y / Y⭐️ 5 (329)
2-Storey Luxury Loft w/ Soaker Tub, AC & Parking

No image available

$25,503
$104
67%
121$0❌❌❌Y / Y⭐️ 5 (195)
7th Street Lofts | ICE District | Free U/G Parking

No image available

$37,354
$126
81%
112$0❌❌❌Y / Y⭐️ 5 (719)
Down Town Urban Loft » UG Parking » Balcony

No image available

$21,589
$75
74%
112$55❌❌❌Y / Y⭐️ 5 (121)
Chic 2-Story Loft w/ AC, Private Patio & Parking

No image available

$16,652
$91
50%
121$0❌❌❌Y / Y⭐️ 5 (151)
Downtown Edmonton London Loft

No image available

$20,079
$67
76%
112$55✅❌❌Y / Y⭐️ 5 (107)
Affordable Highrise with Underground Parking

No image available

$17,223
$56
81%
112$44❌❌❌Y / Y⭐️ 5 (142)
WAREHOUSE LOFT w 2 FLOORS & UG PARKING

No image available

$29,188
$153
47%
121$67❌❌❌Y / Y⭐️ 5 (296)
NYC LOFT! 2 Flrs, 2 beds, Downtown. UG Pking & AC

No image available

$27,380
$108
65%
11.52$66❌❌❌Y / Y⭐️ 5 (143)
Penthouse view with a Pool and Parking too!

No image available

$24,183
$69
94%
113$29✅❌❌Y / Y⭐️ 5 (65)
Steps to Jasper Ave - 1 Bedroom - U/G Parking

No image available

$23,255
$72
87%
112$18✅❌❌Y / Y⭐️ 5 (87)
Skyline Views on Capital Street

No image available

$28,843
$79
94%
112$58❌❌❌Y / Y⭐️ 4.5 (103)
Downtown Private Renovated Condo w/ Parking

No image available

$18,963
$58
88%
111$26❌❌❌Y / Y⭐️ 5 (168)
DT Loft| AC| Parking|Views

No image available

$22,998
$79
71%
111$73❌❌❌Y / Y⭐️ 4.9 (44)
Steam Room - Jacuzzi Tub

No image available

$34,492
$144
60%
11.52$88❌✅❌Y / Y⭐️ 4.5 (148)
304 DWNT condo AC Oilers Brewery University Museum

No image available

$12,970
$71
44%
111$58❌❌❌Y / Y⭐️ 5 (43)
King Bed, Classic Luxury, Near Rogers

No image available

$19,068
$99
48%
111$59❌❌❌Y / N⭐️ 4.9 (68)
Downtown Palace! 1 Bed 1 Bath

No image available

$24,109
$112
56%
111$59❌❌✅Y / Y⭐️ 5 (78)
Lovely 1-bedroom downtown condo with parking

No image available

$20,244
$64
84%
112$37✅❌❌Y / Y⭐️ 5 (64)
Trendy| Fast Wi-Fi| Clean| Min from Downtown

No image available

$16,788
$62
68%
112$59✅❌❌Y / Y⭐️ 5 (75)
Living In The Heart of Downtown! Jasper and 104Ave

No image available

$24,295
$119
54%
111$59❌❌✅Y / Y⭐️ 5 (144)

Return Metrics

-15.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,874-$13,748-$20,622-$27,496-$34,370-$68,740-$206,222
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$144,000$144,000$144,000$144,000$144,000$144,000$144,000
Down Payment$36,000$36,000$36,000$36,000$36,000$36,000$36,000
Property Appreciation$5,400$10,962$16,690$22,591$28,669$61,904$256,907
Total Return$178,525$177,213$176,068$175,095$174,298$173,164$230,685

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.05%

Cap Rate

2.92%

Return on Investment

0.64%

property-location

11122 Jasper Ave Edmonton, Alberta, T5K 2V2

1 bed • 1 bath • 4 guests

Edmonton

Zoning


Laws

-57

Airbnb Investor Score

-$6,874

Annual Profit

2.9%

Cap Rate

-15.1%

Cash on Cash

$21,779

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $96/night at 70% occupancy.Projected nightly rate is $89/night at 67% occupancy.

Top 56% of comparables

Top 44% 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.

$22,975

Avg annual revenue

67%

Avg occupancy rate

$89

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

$10k

$20k

$30k

$40k

Sign up to see the data on 40 all comparables

-$6,874

Profit

Revenue

$21,779

Operating Expenses

$16,511

Operating Income

$5,268

Mortgage & Taxes

$12,142

Profit (Cash Flow)

-$6,874

$45,650

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$4,250

Closing Costs

$5,400

Total

$45,650

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.05%

Cap Rate

2.92%

Profit (Cummulative)

-$6,874

$144,000

$4,250

$5,400

$0

Total Gain

$294

🤩

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