BNBCalc Short Term Rental Investment Analysis 1188 Quebec St, Vancouver, BC, V6A 4B2

3 bed • 1 bath • 1 guests • CA$1,590,000

BNB

Calc

Annual Revenue

C$148,545

Profit (Cash Flow)

C$2,319

Cap Rate

6.9%

Annual Revenue

C$148,545

AirDNA projects C$527/night at 64% occupancy ($123,278). Airbtics projects C$408/night at 79% occupancy ($117,756). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 89% occupancy rate, C$457 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$73,840	C$101,113	C$152,237	C$251,489
Occupancy	71%	77%	89%	97%
Nightly Rate	C$280	C$352	C$457	C$696

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 3 Bed Unit by RogersArena+Train Stn+Parking	C$59,702	C$211	72%	3	2	1	C$211	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Modern Elegance Apartment	C$72,510	C$254	73%	3	2	1	C$138	✅	❌	❌	Y / Y	⭐️ 4.6 (45)
Full seaview apartment in downtown Vancouver	C$90,876	C$264	89%	3	2	1	C$170	✅	✅	✅	Y / Y	⭐️ 5 (133)
Sky House - Skyline Views & Convenience	C$112,540	C$398	75%	3	2	1	C$137	❌	❌	❌	Y / Y	⭐️ 4.7 (181)
Sky High 3BR/2BTH - Spectacular Views & Parking!	C$106,305	C$305	95%	3	2	2	C$126	✅	✅	❌	Y / Y	⭐️ 5 (504)
STUNNING views/Downtown condo/Family Friendly	C$117,607	C$425	75%	3	2	3	C$211	✅	✅	✅	Y / Y	⭐️ 4.8 (70)
Downtown x High Rise x 2 BDR	C$70,341	C$239	76%	3	2	1	C$160	✅	❌	❌	Y / Y	⭐️ 4.7 (72)
GORGEOUs Best Location, POOL and stunning views	C$107,508	C$448	65%	3	2	3	C$211	✅	✅	✅	Y / Y	⭐️ 4.7 (137)
Amazing Modern & Quiet! Best location DT w/Parking	C$105,769	C$355	81%	3	2	4	C$180	✅	✅	❌	Y / Y	⭐️ 4.8 (116)
3 Bed 3 Bath House in Strathcona	C$213,961	C$555	100%	3	3	3	C$318	❌	❌	✅	Y / Y	⭐️ 5 (3)
3 bed Subpenthouse Ocean & Mountain View-Downtown	C$204,945	C$749	74%	3	2	2	C$266	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Upper House	C$176,619	C$667	72%	3	2	2	C$296	✅	✅	❌	Y / Y	⭐️ 5 (50)
Cozy House - Walking distance from all attractions	C$65,625	C$240	72%	3	2	1	C$137	✅	❌	❌	Y / Y	⭐️ 4.8 (88)
Downtown 270° Sea& Mountain& City View by SkyTrain	C$118,561	C$349	92%	3	2	2	C$191	✅	❌	❌	Y / Y	⭐️ 4.9 (190)
Downtown High-rise Amazing View+Pool+Gym+Parking	C$112,132	C$444	68%	3	2	3	C$195	✅	✅	❌	Y / Y	⭐️ 4.7 (215)
New! 3br/2ba Beautiful Quite Garden View with Pool	C$152,007	C$487	84%	3	2	2	C$211	✅	✅	❌	Y / Y	⭐️ 5 (93)
City Skyline view x Downtown x 2 Bedroom 1 Den ²⁶	C$74,947	C$237	83%	3	2	1	C$160	✅	❌	❌	Y / Y	⭐️ 4.7 (57)
Your Second Home in a Great City	C$57,112	C$234	65%	3	2	2	C$254	❌	❌	❌	Y / Y	⭐️ 4.9 (153)
Luxurious, Designer 3 bedrooms Condo - Sleeps 8	C$178,610	C$691	70%	3	2	2	C$233	✅	✅	✅	Y / Y	⭐️ 4.8 (66)
Modern & Stylish 3Bedroom Chinatown Apt w/ Parking	C$97,723	C$319	83%	3	2	2	C$106	❌	❌	✅	Y / Y	⭐️ 4.9 (151)
1200sqft 3br/2ba+Office, Pool, Gym, Views, Central	C$103,304	C$348	79%	3	2	3	C$280	✅	✅	❌	Y / Y	⭐️ 4.8 (154)
Olympic Village Penthouse - Water + City Views	C$135,794	C$381	95%	3	3	1	C$239	❌	❌	✅	Y / Y	⭐️ 4.9 (173)
Sanctuary 3 bdrm+3 bath townhouse + roof top deck	C$73,300	C$203	93%	3	3	2	C$397	✅	✅	❌	Y / Y	⭐️ 4.9 (79)
Luxury 3BD apartment, Downtown	C$86,561	C$259	89%	3	2	2	C$191	❌	❌	❌	Y / Y	⭐️ 4.6 (52)
Vancouver Stunning View Getaway	C$98,141	C$366	72%	3	2	2	C$160	✅	✅	❌	Y / Y	⭐️ 4.6 (28)
Sub-Penthouse Apartment with Jacuzzi, Pool & Sauna	C$90,439	C$369	64%	3	2	1	C$236	✅	✅	❌	Y / Y	⭐️ 4.7 (76)
Central, Modern, 3-bedroom suite	C$88,544	C$296	80%	3	2	2	C$211	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Family-Friendly Condo near Rogers Arena \| Parking	C$158,094	C$443	97%	3	2	2	C$145	✅	✅	❌	Y / Y	⭐️ 4.9 (55)
DOWNTOWN: New Renovated Sub-PH 3 bdrm Amazing view	C$268,713	C$802	89%	3	2	2	C$211	✅	✅	❌	Y / Y	⭐️ 4.8 (207)
Downtown Views + 3br/2ba+Skytrain+Free Parking	C$104,444	C$290	97%	3	2	3	C$178	✅	✅	✅	Y / Y	⭐️ 5 (149)
Centrally Located Condo w/ Free Parking and A/C	C$88,424	C$341	70%	3	2	2	C$210	✅	✅	✅	Y / Y	⭐️ 5 (7)
Rare City Oasis King Bed View\|Parking\|Gym\|HotTub	C$80,702	C$208	98%	3	2	1	C$251	✅	✅	❌	Y / Y	⭐️ 4.8 (192)
Arbutus Flat \| A Cozy, Aesthetically-Driven Stay	C$118,246	C$329	95%	3	2	2	C$185	✅	✅	❌	Y / Y	⭐️ 5 (124)
3 bedroom SubPenthouse central downtown Vancouver	C$104,080	C$678	40%	3	2	2	C$568	✅	✅	❌	Y / Y	⭐️ 5 (69)
Downtown King Suite-Surround Views-Pool/Gym/Parkng	C$106,087	C$286	100%	3	2	2	C$170	✅	✅	✅	Y / Y	⭐️ 5 (158)
Skyline Panoramic Views 3BED in Downtown Vancouver	C$240,925	C$740	88%	3	2	30	C$424	❌	❌	✅	Y / Y	⭐️ 5 (16)
Spacious Urban 3 Bedroom Garden Home	C$105,259	C$500	57%	3	2	3	C$211	❌	❌	✅	Y / Y	⭐️ 5 (156)
One-of-a-kind Luxury Penthouse w/ private hot-tub	C$232,202	C$925	68%	3	2	2	C$375	✅	✅	❌	Y / Y	⭐️ 4.9 (139)
Panorama \| Sauna, Pool, Hot Tub & Free Parking	C$104,710	C$385	73%	3	2	30	C$106	✅	✅	❌	Y / Y	⭐️ 4.8 (28)
Cloud Oasis \| Sauna, Pool, Hot Tub & Free Parking	C$78,423	C$306	69%	3	2	30	C$106	✅	✅	❌	Y / Y	⭐️ 4.8 (26)

Return Metrics

0.61% 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$2,319	CA$4,638	CA$6,957	CA$9,277	CA$11,596	CA$23,192	CA$69,578
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$15,620	CA$32,204	CA$49,810	CA$68,503	CA$88,348	CA$207,517	CA$1,272,000
Down Payment	CA$318,000	CA$318,000	CA$318,000	CA$318,000	CA$318,000	CA$318,000	CA$318,000
Property Appreciation	CA$47,700	CA$96,831	CA$147,435	CA$199,559	CA$253,245	CA$546,827	CA$2,269,347
Total Return	CA$383,639	CA$451,673	CA$522,204	CA$595,339	CA$671,190	CA$1,095,537	CA$3,928,925

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.61%

Cap Rate

6.89%

Return on Investment

17.38%

1188 Quebec St Vancouver, British Columbia, V6A 4B2

3 bed • 1 bath • 1 guests

Purchase Price

Vancouver

Zoning

Laws

Airbnb Investor Score

CA$2,319

Annual Profit

6.9%

Cap Rate

0.6%

Cash on Cash

C$148,545

Annual Revenue

BNBCalc predicts this property will get $408 per night with 79% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% 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$119,044

Avg annual revenue

79%

Avg occupancy rate

CA$408

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$55k

C$125k

C$195k

C$270k

CA$2,319

Profit

Revenue

C$148,545

Operating Expenses

C$38,969

Operating Income

C$109,576

Mortgage & Taxes

C$107,256

Profit (Cash Flow)

C$2,319

CA$377,555

Cash Investment

Down Payment

C$318,000

Renos & Furnishing

C$11,855

Closing Costs

C$47,700

Total

C$377,555

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.61%

Cap Rate

6.89%

Return on Investment

17.38%