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 1288 W Georgia St #1308, Vancouver, BC V6E 4R3, Canada

2 bed • 2 bath • 6 guests • $900,000

BNB

Calc

Report by:

warisjot5@gmail.com

Annual Revenue

$73,856

Profit (Cash Flow)

-$9,536

Cap Rate

5.7%

Annual Revenue

$73,856

AirDNA projects $277/night at 73% occupancy ($73,855).

BNB Calc projects a 73% occupancy rate, $277 rate per night.

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


Return Metrics

-4.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,536-$19,072-$28,609-$38,145-$47,682-$95,364-$286,093
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$8,841$18,228$28,194$38,775$50,008$117,462$720,000
Down Payment$180,000$180,000$180,000$180,000$180,000$180,000$180,000
Property Appreciation$27,000$54,810$83,454$112,957$143,346$309,524$1,284,536
Total Return$206,305$233,965$263,039$293,587$325,673$511,622$1,898,442

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.46%

Cap Rate

5.68%

Return on Investment

12.32%

property-location

1288 W Georgia St Vancouver, British Columbia, V6E 4R3

2 bed • 2 bath • 6 guests

Vancouver

Zoning


Laws

$73,856

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$9,536

Profit

Revenue

$73,856

Operating Expenses

$22,681

Operating Income

$51,175

Mortgage & Taxes

$60,711

Profit (Cash Flow)

-$9,536

$213,500

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$6,500

Closing Costs

$27,000

Total

$213,500

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.46%

Cap Rate

5.68%

Profit (Cummulative)

-$9,536

$8,842

$6,500

$27,000

$0

Total Gain

$26,305