BNBCalc Short Term Rental Cohost Analysis 146212 Alberta 762, Bragg Creek, AB, Canada

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

Steve Phillips

steve@therealestatedistrict.ca

Owner income

$18,697

Per year

This Airbnb could earn an additional

$2,226

Per month vs a Long-Term Rental

Annual Revenue range

$27,077 - $55,443

Annual Revenue

$26,710

Airbtics projects $103/night at 71% occupancy ($26,710). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,120	$27,077	$41,101	$55,443
Occupancy	60%	71%	83%	93%
Nightly Rate	$67	$102	$132	$159

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Cabin For Bragg Creek Adventures	$17,596	$67	70%	1	0	1	$11	❌	❌	✅	N / N	⭐️ 5 (306)
One Bdrm Suite with Hot Tub in Bragg Creek	$34,040	$109	83%	1	1	1	$37	❌	✅	❌	N / Y	⭐️ 5 (129)
Rooted in the Woods- Bragg Creek	$30,055	$140	58%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 5 (62)
Glamping with The Wildwood	$22,549	$101	61%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (109)
‘The Hideaway’ adorable and charming guest suite	$23,358	$119	52%	1	1	1	$29	❌	❌	❌	N / Y	⭐️ 5 (135)
Rustic Cozy Cabin with hot tub	$36,776	$100	97%	1	1	1	$41	❌	✅	✅	Y / Y	⭐️ 5 (314)
The Bee - a sweet little accommodation	$29,336	$136	57%	1	1	1	$26	❌	❌	❌	N / Y	⭐️ 5 (264)
Riverside Rustic Dome	$48,255	$159	80%	1	1	1	$39	❌	❌	✅	N / N	⭐️ 5 (88)
Chisel Creek Ranch Guesthouse in Bragg Creek	$36,761	$108	93%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (159)
Tranquil Riverside Dome (Nordic)	$36,745	$153	63%	1	1	1	$39	❌	❌	✅	N / N	⭐️ 5 (25)
Peaceful Riverside Dome, Snowshoes Included	$47,381	$159	79%	1	1	1	$39	❌	❌	✅	N / N	⭐️ 5 (117)
Romantic Dome Retreat	$37,869	$161	62%	1	1	1	$37	❌	❌	✅	N / N	⭐️ 5 (38)
Large Dome along Elbow River	$44,394	$163	73%	1	1	1	$39	❌	❌	✅	N / N	⭐️ 5 (88)
Serene Dome with Riverside Fire	$33,429	$131	67%	1	1	1	$39	❌	❌	✅	N / N	⭐️ 5 (40)
Bragg Creek Boutique Basement Suite	$29,985	$141	57%	1	2	1	$37	❌	❌	✅	Y / Y	⭐️ 5 (202)
BlueRock Ranch Kananaskis cabin	$34,495	$121	76%	1	1	1	$44	❌	❌	❌	Y / Y	⭐️ 5 (126)
Raven’s Nest Cabin-tucked away in the trees	$31,390	$98	86%	1	0	2	$29	❌	❌	❌	N / N	⭐️ 5 (101)
Moose Forest Ecoscape	$29,182	$110	71%	1	1	2	$26	❌	❌	❌	N / Y	⭐️ 5 (17)
Private hottub, quiet mountain getaway in the city	$16,741	$129	32%	1	1	1	$74	❌	✅	❌	Y / Y	⭐️ 5 (50)
Cozy Rockland Home with Parking	$23,155	$73	85%	1	1	3	$37	❌	❌	✅	Y / Y	⭐️ 5 (41)
King Bed » No Cleaning Fee » Sleep 4 » Banff Pass	$26,762	$83	84%	1	1	1	$73	❌	❌	✅	Y / Y	⭐️ 5 (40)
Highland Cabin	$44,168	$182	64%	1	1	2	$59	❌	❌	❌	N / Y	⭐️ 5 (42)
Modern & Cosy, Sleeps 4, FreeParking, 15' Downtown	$15,894	$56	75%	1	1	3	$74	❌	❌	❌	Y / Y	⭐️ 5 (94)
Rockland Oasis: 1BR + Parking	$17,450	$48	97%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 5 (76)
Cozy Eco Cabin - Off Grid - Connected to Nature	$40,613	$111	99%	1	0	1	$11	❌	❌	✅	N / N	⭐️ 5 (430)
Rustic Bragg Creek Cabin private hottub	$38,767	$131	79%	1	1	2	$74	❌	✅	✅	Y / Y	⭐️ 5 (178)
The Waterfront cozy 1 bd suite in Rockland Park NW	$19,241	$62	79%	1	1	2	$52	❌	❌	❌	Y / Y	⭐️ 5 (57)
Luxury Suite in an Amazing Location	$15,138	$103	39%	1	1	3	$66	❌	❌	❌	Y / Y	⭐️ 5 (109)
Warm and Cozy Entire Basement	$13,584	$61	59%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (41)
Modern 1 bedroom suite with free street parking	$14,223	$67	58%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (94)
NW ..Carriage House 800 sq ft of private luxury	$26,886	$89	81%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (285)
One Bedroom Executive Suite in Rockland Park	$18,634	$71	70%	1	1	2	$44	❌	❌	❌	Y / Y	⭐️ 5 (55)
Cozy and Bright Suite - Serene and Stunning View	$13,470	$71	50%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Stylish & Comfy Mountain Escape ~ King Bed ~ PS5!	$23,823	$66	95%	1	1	2	$66	❌	❌	❌	Y / Y	⭐️ 5 (89)
Amazing 1-bedroom Residential Basement Home With Indoor Fireplace	$10,766	$48	59%	1	1	1	$37	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
Beautiful suite for you to call home	$18,615	$79	62%	1	1	1	$44	❌	❌	✅	Y / Y	⭐️ 5 (141)
Cottage (Theme) - Separate Suite	$13,398	$53	64%	1	1	1	$63	❌	❌	❌	Y / Y	⭐️ 5 (85)
The Waterview	$21,289	$62	90%	1	1	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (25)
Braided Creek Luxury Glamping - Re-opening in May	$46,315	$148	85%	1	1	2	$26	❌	❌	✅	N / Y	⭐️ 5 (109)
The Whole Basement: Private Entry & Kitchenette	$15,615	$58	71%	1	1	3	$18	❌	❌	❌	Y / Y	⭐️ 5 (30)

146212 AB-762 Bragg Creek, Alberta, T0L 0K0

1 bed • 1 bath • 1 guests

Inquire about this property

Contact Steve

$26,710

Annual Revenue

BNBCalc predicts this property will get $103 per night with 71% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$27,453

Avg annual revenue

71%

Avg occupancy rate

$103

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

$10k

$25k

$35k

$50k

$5,342

Profit

Revenue

$26,710

Cleaning

$4,471

Cohost commission

$5,342

Owner payout

$18,697

$0

Cash Investment

Renos & Furnishing

Total