BNBCalc Short Term Rental Rental Arbitrage Analysis 1450 20 Ave NW, Calgary, AB, T2M 5E8

1 bed • 1 bath • 2 guests • CA$0

BNB

Calc

Annual Revenue

C$40,211

Profit (Cash Flow)

-C$3,813

Cash on Cash Return

-60.9%

Annual Revenue

C$40,211

AirDNA projects C$193/night at 39% occupancy ($27,448). Airbtics projects C$109/night at 75% occupancy ($29,937). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, C$127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$19,554	C$30,726	C$42,467	C$50,999
Occupancy	61%	76%	87%	96%
Nightly Rate	C$83	C$105	C$127	C$138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely cozy home	C$47,778	C$219	59%	1	1	1	C$69	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Entire 1 BDR+Bath +2 min 2 Train \| Plum Suite	C$20,284	C$79	66%	1	1	3	C$59	❌	❌	❌	N / Y	⭐️ 4.8 (55)
Artsy Banksy Loft in Kensington	C$28,864	C$118	64%	1	1	1	C$69	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
The Glass Loft in Kensington	C$34,426	C$144	62%	1	1	1	C$69	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Bright & Modern Laneway House	C$42,824	C$138	83%	1	1	2	C$127	❌	❌	✅	Y / Y	⭐️ 5 (69)
Sunny Retreat Calgary . Free underground parking	C$24,038	C$76	77%	1	1	1	C$128	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Century home minutes from downtown	C$32,260	C$88	98%	1	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 4.8 (414)
Luxury Vibes and Cozy Feels	C$57,054	C$191	80%	1	2	3	C$53	❌	❌	✅	Y / Y	⭐️ 5 (9)
Upscale Industrial Loft-style with Walkout	C$36,679	C$98	96%	1	1	3	C$85	❌	❌	✅	Y / Y	⭐️ 4.8 (133)
Chic 1BR Kensington unit W/Free UG Parking	C$43,987	C$122	96%	1	1	2	C$69	❌	❌	❌	Y / Y	⭐️ 5 (87)
Designer 1 Bedroom Kensington Apt • Heated Parking	C$41,689	C$138	74%	1	1	1	C$83	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cozy Inner City Nest	C$27,020	C$105	67%	1	1	3	C$106	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Timeless & Contemporary Walk-Out w XL Patio	C$48,075	C$132	96%	1	1	3	C$85	❌	❌	✅	Y / Y	⭐️ 4.8 (135)
Close to C train \| 1 bedroom Apt \| Central \| Wi-Fi	C$24,515	C$82	76%	1	1	2	C$85	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Cozy Condo With Parking\|Walk to LRT, Dining & Bars	C$28,070	C$76	94%	1	1	2	C$85	❌	❌	❌	Y / Y	⭐️ 5 (49)
Vibrant Location - Modern & Sleek in Kensington	C$33,346	C$106	83%	1	1	1	C$85	❌	❌	❌	Y / Y	⭐️ 4.4 (26)
Rare View Amazing Condo in Trendy Kensington	C$26,904	C$127	55%	1	1	1	C$101	❌	❌	❌	Y / Y	⭐️ 4.7 (77)
DT Riverview Top floor Studio. Free Parking!	C$19,957	C$79	60%	1	1	3	C$85	❌	❌	❌	N / N	⭐️ 4.7 (94)
Vibrant Location - Modern & Comfy in Kensington	C$35,097	C$106	87%	1	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Private, quiet, close to DT and airport	C$28,356	C$92	83%	1	1	2	C$26	❌	❌	❌	N / Y	⭐️ 4.9 (540)
Stylish Downtown Executive Suite #BL231315	C$34,071	C$96	95%	1	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 4.8 (438)
Tranquil & Central 1 BR Riverside Oasis	C$41,432	C$114	95%	1	1	2	C$138	❌	❌	❌	Y / Y	⭐️ 4.9 (112)
Lovely one room apartment	C$32,326	C$106	83%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.4 (74)
Modern Spacious Waterfront Condo Downtown Calgary	C$36,268	C$114	82%	1	1	2	C$91	❌	✅	❌	Y / Y	⭐️ 4.8 (221)
Gorgeous Downtown Condo with River Views and A/C	C$30,480	C$128	60%	1	1	1	C$85	❌	❌	❌	Y / Y	⭐️ 4.6 (35)
Modern Downtown Condo, A/C, Wifi, River View	C$35,287	C$129	71%	1	1	1	C$69	❌	❌	❌	Y / Y	⭐️ 4.8 (216)
Homely\|Lovely\|Downtown\|RiverView\|WIFI\|Sleeps 3\|	C$27,171	C$83	82%	1	1	1	C$69	❌	❌	❌	Y / Y	⭐️ 4.6 (236)
One bedroom unit downtown Calgary	C$20,202	C$68	74%	1	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 4.7 (155)
DOWNTOWN CONDO; GREAT VIEW, AMAZING LOCATION!!!	C$24,481	C$99	59%	1	1	1	C$85	❌	❌	❌	Y / Y	⭐️ 4.8 (296)
CenterStreet-Cozy 1bedroomSuite	C$17,951	C$73	56%	1	1	1	C$101	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Condo In Kensington	C$21,409	C$81	70%	1	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
TOP 10%! DT Riverside, FREE Gym, Banff Pass, Wine!	C$62,119	C$190	87%	1	1	1	C$83	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cottage in the City - DT, private, walkable, quiet	C$28,377	C$95	80%	1	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (57)
Lovely One Bedroom	C$16,169	C$92	48%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.6 (152)
Modern suite, near airport & DT (no cleaning fee)	C$25,463	C$118	59%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (80)
★Vibrant Stylish & Cozy Waterfront Downtown Apt.★	C$28,531	C$129	55%	1	1	7	C$79	❌	❌	❌	Y / Y	⭐️ 4.8 (169)
Beautiful/Cozy/WiFi/ Limited Parking/Downtown	C$17,003	C$83	51%	1	1	1	C$59	❌	❌	❌	N / Y	⭐️ 4.7 (173)
Cute entire 1 BR condo \| Downtown	C$31,134	C$89	92%	1	1	3	C$69	❌	❌	❌	N / Y	⭐️ 5 (46)
Downtown Riverview Condo, WiFi, Restaurants.	C$34,058	C$121	72%	1	1	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.8 (286)
Riverwalk DT Penthouse on the Corner of Chinatown	C$28,746	C$78	98%	1	1	1	C$59	❌	❌	❌	Y / Y	⭐️ 4.7 (458)

Return Metrics

-60.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-CA$3,812	-CA$7,625	-CA$11,437	-CA$15,250	-CA$19,062	-CA$38,125	-CA$114,375
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	-CA$3,812	-CA$7,625	-CA$11,437	-CA$15,250	-CA$19,062	-CA$38,125	-CA$114,375

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-60.94%

Payback Period Days

Return on Investment

-60.94%

1450 20 Ave NW Calgary, Alberta, T2M 5E8

1 bed • 1 bath • 2 guests

Monthly Rent

Calgary

Zoning

Laws

C$40,211

Annual Revenue

BNBCalc predicts this property will get $109 per night with 75% occupancy, putting it in the top 47% 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$31,847

Avg annual revenue

75%

Avg occupancy rate

CA$110

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$15k

C$30k

C$45k

C$65k

-CA$3,813

Profit

Revenue

C$40,211

Operating Expenses

C$22,483

Operating Income

C$17,727

Net Effective Rent

C$21,540

Profit (Cash Flow)

-C$3,813

CA$6,255

Cash Investment

Renos & Furnishing

C$6,112

Setup Costs

C$144

Total

C$6,255

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-60.94%

Payback Period Days