BNBCalc Short Term Rental Investment Analysis 1175 Resort Dr 54, Parksville, BC, V9P 2E5

2 bed • 2.5 bath • 6 guests • CA$600,000

BNB

Calc

Annual Revenue

C$76,177

Profit (Cash Flow)

C$6,145

Cap Rate

7.8%

Annual Revenue

C$76,177

AirDNA projects C$315/night at 47% occupancy ($54,015). Airbtics projects C$246/night at 66% occupancy ($59,226). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, C$274 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$41,876	C$54,268	C$78,681	C$105,542
Occupancy	55%	62%	76%	88%
Nightly Rate	C$204	C$233	C$274	C$318

Seasonality (Profit by Month)

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!	C$33,745	C$184	48%	2	2	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (251)
The Tanglewood Cottage	C$65,193	C$220	78%	2	2	2	C$185	❌	❌	❌	Y / Y	⭐️ 5 (180)
Beachside Townhouse with Pool	C$59,893	C$204	77%	2	3	2	C$132	✅	✅	✅	Y / Y	⭐️ 4.9 (39)
2 bdrm Town Home Daily and Monthly Rates Available	C$50,390	C$246	54%	2	2	1	C$170	✅	❌	❌	Y / Y	⭐️ 5 (56)
Ocean Front Condo in Parksville w/ Beautiful Views	C$54,591	C$267	55%	2	1	3	C$132	❌	❌	✅	Y / Y	⭐️ 5 (33)
Oceanview Oasis in Vancouver Island	C$72,262	C$257	74%	2	2	2	C$239	❌	❌	❌	Y / Y	⭐️ 5 (49)
Cozy Resort Condo with Hot Tub & More	C$66,762	C$286	63%	2	2	3	C$125	✅	✅	✅	Y / Y	⭐️ 5 (30)
Pool & hot-tub, Peaceful & Immaculate	C$90,434	C$316	76%	2	2	4	C$312	✅	✅	✅	Y / Y	⭐️ 5 (46)
Sleeps 6, 2 bedrooms , 2 baths.	C$56,784	C$228	67%	2	2	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (145)
Beach Days Cottage 2 bed 2 bath pet friendly	C$43,999	C$193	61%	2	2	2	C$211	✅	✅	✅	Y / Y	⭐️ 5 (86)
SandDollar, 4 min Drive to Rathtrevor Beach	C$75,696	C$273	74%	2	2	2	C$244	✅	✅	❌	Y / Y	⭐️ 5 (94)
Ocean Cottage - Rathtrevor Beach	C$48,798	C$231	50%	2	1	2	C$180	✅	✅	❌	Y / Y	⭐️ 5 (83)
NO Service Fees, NO Cleaning Fees, Sleep 6, NEWER.	C$69,446	C$267	71%	2	2.5	2	C$0	✅	✅	❌	Y / Y	⭐️ 5 (129)
"Reflections" at Sunrise	C$33,510	C$148	58%	2	2.5	1	C$116	✅	✅	❌	Y / Y	⭐️ 5 (114)
Wiki’s Oceanview Retreat w/ easy beach access	C$49,475	C$136	95%	2	1.5	2	C$148	❌	❌	❌	Y / Y	⭐️ 5 (184)
Luxury townhouse on Rathtrevor Beach	C$47,169	C$218	57%	2	2.5	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (39)
Luxurious, Expansive Ocean View Townhouse Villa	C$40,062	C$194	52%	2	2.5	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (22)
Rathtrevor Beachfront Townhome - Fantastic Views	C$43,051	C$203	57%	2	2	5	C$175	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Luxury Oceanfront Townhouse with Pool and Hot Tub	C$53,275	C$224	61%	2	2.5	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (42)
Amazing ocean views! Next to Rathtrevor Park!	C$56,121	C$333	46%	2	2	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Parksville condo at Rathtrevor Beach	C$91,129	C$230	100%	2	1	7	C$211	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Gorgeous 2 bedroom Townhome	C$55,958	C$257	56%	2	2.5	1	C$170	✅	✅	❌	Y / Y	⭐️ 5 (12)
#17 Sunrise Ridge Resort 2 bd 2.5 bth Beach + Pool	C$59,509	C$237	68%	2	2.5	3	C$211	✅	✅	✅	Y / Y	⭐️ 5 (22)
Ravensworth Beach Villa	C$43,090	C$211	53%	2	2.5	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (24)
Blue Heron townhouse at Sunrise Ridge Resort	C$49,049	C$142	89%	2	2.5	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (92)
2 Bedrooms Fully Furnished Closest to Beach Ramp	C$44,305	C$279	43%	2	1	3	C$105	✅	✅	❌	Y / Y	⭐️ 5 (50)
Gold 'n Green Cottage	C$73,580	C$305	66%	2	2	4	C$0	✅	✅	✅	Y / Y	⭐️ 5 (133)
Impeccable Summer Retreat!	C$144,147	C$420	90%	2	2	4	C$313	✅	✅	✅	Y / Y	⭐️ 5 (8)
2 bedroom condo in Parksville	C$66,180	C$220	79%	2	4	2	C$149	✅	✅	❌	Y / Y	⭐️ 4.6 (24)
Luxurious Rathtrevor Retreat	C$38,064	C$135	77%	2	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Tanglewood 32 ~ Oceanfront Condo ~ Now Booking	C$140,085	C$522	72%	2	2	3	C$264	❌	❌	✅	Y / Y	⭐️ 5 (28)
Tanglewood Beach Rental	C$72,466	C$307	58%	2	2	2	C$239	❌	❌	❌	Y / Y	⭐️ 5 (12)
Beachwood House, 5 min to Rathtrevor Beach	C$40,269	C$203	53%	2	2	2	C$244	❌	❌	❌	Y / Y	⭐️ 5 (33)
SandCastle Shores~2 bdrm townhome w/beach access	C$72,814	C$241	81%	2	2.5	3	C$167	✅	✅	❌	Y / Y	⭐️ 5 (11)
Sunrise Ridge seaside escape	C$70,788	C$306	62%	2	2.5	1	C$178	✅	✅	✅	Y / Y	⭐️ 5 (50)
Town House in Parksville #48	C$53,246	C$234	60%	2	2.5	2	C$132	✅	✅	✅	Y / Y	⭐️ 5 (43)
The Tanglewood Beach House	C$72,570	C$330	60%	2	2	7	C$211	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beachfront Townhouse with Views	C$66,637	C$253	72%	2	2.5	3	C$0	✅	✅	❌	Y / Y	⭐️ 5 (15)
Parksville Townhome 2 bedroom+ 2.5 bath pool gym	C$70,074	C$213	88%	2	2.5	3	C$159	✅	✅	❌	Y / Y	⭐️ 5 (18)
#15 Sunrise Ridge Gorgeous 2bd 2.5 NEW townhome	C$39,364	C$204	51%	2	2.5	3	C$211	✅	✅	✅	Y / N	⭐️ 5 (13)

Return Metrics

4.16% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$6,144	CA$12,289	CA$18,434	CA$24,579	CA$30,724	CA$61,448	CA$184,345
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000	CA$480,000
Down Payment	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000
Property Appreciation	CA$18,000	CA$36,540	CA$55,636	CA$75,305	CA$95,564	CA$206,349	CA$856,357
Total Return	CA$624,144	CA$648,829	CA$674,070	CA$699,884	CA$726,288	CA$867,798	CA$1,640,702

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.16%

Cap Rate

7.76%

Return on Investment

20.36%

1175 Resort Dr 54 Parksville, British Columbia, V9P 2E5

2 bed • 2.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

CA$6,144

Annual Profit

7.8%

Cap Rate

4.2%

Cash on Cash

C$76,177

Annual Revenue

BNBCalc predicts this property will get $246 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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$61,849

Avg annual revenue

66%

Avg occupancy rate

CA$246

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

CA$6,145

Profit

Revenue

C$76,177

Operating Expenses

C$29,558

Operating Income

C$46,619

Mortgage & Taxes

C$40,474

Profit (Cash Flow)

C$6,145

CA$147,519

Cash Investment

Down Payment

C$120,000

Renos & Furnishing

C$9,519

Closing Costs

C$18,000

Total

C$147,519

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.16%

Cap Rate

7.76%

Return on Investment

20.36%