Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 13728 108 Ave, Surrey, BC, V3T 0G2

3 bed • 2 bath • 8 guests • CA$0

BNB

Calc

Annual Revenue

C$51,076

Profit (Cash Flow)

C$3,172

Cash on Cash Return

25.6%

Annual Revenue

C$51,076

AirDNA projects C$173/night at 81% occupancy ($51,076). Airbtics projects C$214/night at 59% occupancy ($46,194). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, C$173 rate per night.

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

Percentiles25%50%75%90%
RevenueC$26,235C$39,974C$68,038C$104,465
Occupancy41%55%74%94%
Nightly RateC$173C$194C$246C$299

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
C$66,072
C$258
68%
313C$69❌❌❌Y / Y⭐️ 4.8 (29)
C$31,661
C$196
42%
322C$104❌❌❌Y / Y⭐️ 4.2 (29)
C$35,907
C$145
65%
321C$53❌❌❌Y / Y⭐️ 4.2 (23)
C$85,315
C$432
53%
322C$132❌❌❌Y / Y⭐️ 5 (9)
C$32,641
C$128
67%
321C$43❌❌❌Y / Y⭐️ 4.3 (18)
C$60,951
C$180
90%
321C$160❌❌❌Y / Y⭐️ 4.7 (4)
C$37,261
C$167
61%
311C$0✅❌✅Y / Y⭐️ 5 (1)
C$47,520
C$193
66%
312C$95❌❌❌Y / Y⭐️ 4.8 (28)
C$68,391
C$200
90%
321C$117❌❌✅Y / Y⭐️ 5 (154)
C$52,278
C$253
55%
321C$53❌❌✅Y / Y⭐️ 4.2 (12)
C$68,111
C$191
94%
327C$138❌❌❌Y / Y⭐️ 5 (54)
C$54,091
C$253
56%
323C$132❌❌❌Y / Y⭐️ 4.4 (33)
C$34,087
C$201
44%
324C$137❌❌❌Y / Y⭐️ 4.4 (39)
C$45,874
C$174
72%
312C$0❌❌❌Y / Y⭐️ 3 (3)
C$84,856
C$422
55%
323C$0✅❌✅Y / Y⭐️ 4.8 (8)
C$36,865
C$211
46%
322C$79❌❌❌Y / Y⭐️ 4.8 (30)
C$41,332
C$174
64%
323C$138❌❌❌Y / Y⭐️ 4.8 (35)
C$52,367
C$168
85%
323C$137❌❌❌Y / Y⭐️ 4.7 (7)
C$34,337
C$164
54%
323C$160❌❌✅Y / Y⭐️ 5 (98)
C$24,816
C$197
31%
312C$207❌❌✅Y / Y⭐️ 4.5 (62)
C$21,765
C$112
53%
311C$0❌❌❌N / N⭐️ 0 (0)
C$30,515
C$137
61%
322C$0❌❌❌Y / N⭐️ 0 (0)
C$25,095
C$174
38%
323C$148❌❌❌Y / Y⭐️ 4.8 (117)
C$49,383
C$164
82%
322C$63❌❌❌Y / Y⭐️ 4.5 (11)
C$51,524
C$148
95%
322C$0❌❌❌N / Y⭐️ 4.5 (38)
C$92,388
C$249
100%
321C$47❌❌✅Y / Y⭐️ 4.5 (2)
C$91,557
C$298
84%
321C$0❌❌❌Y / Y⭐️ 4.5 (13)
C$73,719
C$201
100%
322C$0❌❌✅Y / N⭐️ 0 (0)
C$38,465
C$245
41%
322C$147❌❌✅Y / Y⭐️ 4.8 (42)
C$36,704
C$245
41%
322C$0❌❌✅Y / Y⭐️ 4.3 (14)
C$50,507
C$314
44%
321C$0❌❌❌Y / Y⭐️ 3 (2)
C$90,042
C$246
100%
322C$114❌❌❌Y / Y⭐️ 4.8 (45)
C$30,089
C$242
34%
321C$0❌❌✅Y / Y⭐️ 4.7 (3)
C$41,335
C$377
30%
321C$0❌❌✅Y / Y⭐️ 0 (0)
C$21,560
C$131
45%
321C$0❌❌❌Y / Y⭐️ 5 (3)
C$33,549
C$180
51%
322C$0❌❌❌Y / N⭐️ 0 (0)

Return Metrics

25.63% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$3,171CA$6,343CA$9,515CA$12,687CA$15,859CA$31,719CA$95,159
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total ReturnCA$3,171CA$6,343CA$9,515CA$12,687CA$15,859CA$31,719CA$95,159

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.63%

Payback Period Days

1424

Return on Investment

25.63%

property-location

13728 108 Ave 230 Surrey, British Columbia, V3T 0G2

3 bed • 2 bath • 8 guests

Surrey

Zoning


Laws

C$51,076

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects C$173/night at 81% occupancy ($51,076.31). Airbtics projects C$214/night at 59% occupancy ($46,194).

Top 23% of comparables

Top 73% 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.

CA$46,501

Avg annual revenue

59%

Avg occupancy rate

CA$214

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$20k

C$45k

C$65k

C$95k

Sign up to see the data on 40 all comparables

CA$3,172

Profit

Revenue

C$51,076

Operating Expenses

C$23,904

Operating Income

C$27,172

Net Effective Rent

C$24,000

Profit (Cash Flow)

C$3,172

CA$12,373

Cash Investment

Renos & Furnishing

C$12,229

Setup Costs

C$144

Total

C$12,373

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

25.63%

Payback Period Days

1424