Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 150 Otis St, Kimberley, BC, V1A 1V2

4 bed • 1.5 bath • 10 guests • CA$500,000

BNB

Calc

Annual Revenue

C$82,498

Profit (Cash Flow)

C$19,214

Cap Rate

10.6%

Annual Revenue

C$82,498

AirDNA projects C$489/night at 42% occupancy ($74,961). Airbtics projects C$370/night at 61% occupancy ($82,497). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, C$370 rate per night.

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

Percentiles25%50%75%90%
RevenueC$54,033C$74,397C$133,117C$170,668
Occupancy51%64%73%81%
Nightly RateC$284C$311C$489C$556

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$136,474
C$553
64%
422C$253❌✅❌Y / Y⭐️ 5 (7)
C$77,643
C$255
81%
42.52C$178❌✅❌Y / Y⭐️ 5 (95)
C$118,997
C$482
64%
42.53C$264❌✅❌Y / Y⭐️ 5 (12)
C$100,010
C$535
50%
42.52C$306✅✅❌Y / Y⭐️ 5 (17)
C$134,966
C$690
52%
432C$306✅✅❌Y / Y⭐️ 5 (14)
C$80,478
C$328
66%
42.52C$202❌✅❌Y / Y⭐️ 5 (26)
C$53,722
C$311
46%
42.52C$202❌✅❌Y / Y⭐️ 5 (54)
C$83,061
C$304
74%
433C$111❌✅❌Y / Y⭐️ 5 (114)
C$95,067
C$306
85%
42.53C$0❌✅✅Y / Y⭐️ 5 (17)
C$95,420
C$351
73%
43.52C$204❌✅✅Y / Y⭐️ 5 (19)
C$120,759
C$567
56%
421C$162❌✅❌Y / Y⭐️ 4.9 (95)
C$43,521
C$211
52%
421C$153❌❌❌Y / Y⭐️ 4.7 (18)
C$42,662
C$201
58%
421C$0❌❌❌Y / Y⭐️ 4 (21)
C$110,836
C$303
100%
42.53C$0❌✅✅Y / Y⭐️ 0 (0)
C$44,433
C$289
42%
432C$0❌✅❌Y / Y⭐️ 4.9 (35)
C$67,999
C$278
65%
433C$255❌❌✅Y / Y⭐️ 5 (6)
C$76,419
C$271
77%
432C$0❌❌❌Y / Y⭐️ 5 (6)
C$36,596
C$312
32%
431C$0✅❌❌Y / Y⭐️ 5 (3)

Return Metrics

14.86% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$19,213CA$38,427CA$57,641CA$76,855CA$96,069CA$192,139CA$576,419
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$400,000CA$400,000CA$400,000CA$400,000CA$400,000CA$400,000CA$400,000
Down PaymentCA$100,000CA$100,000CA$100,000CA$100,000CA$100,000CA$100,000CA$100,000
Property AppreciationCA$15,000CA$30,450CA$46,363CA$62,754CA$79,637CA$171,958CA$713,631
Total ReturnCA$534,213CA$568,877CA$604,005CA$639,610CA$675,706CA$864,098CA$1,790,050

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.86%

Cap Rate

10.58%

Return on Investment

30.26%

property-location

150 Otis St Kimberley, British Columbia, V1A 1V2

4 bed • 1.5 bath • 10 guests

92

Airbnb Investor Score

CA$19,213

Annual Profit

10.6%

Cap Rate

14.9%

Cash on Cash

C$82,498

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$489/night at 42% occupancy.Projected nightly rate is C$370/night at 61% occupancy.

Top 54% of comparables

Top 33% of comparables

Seasonality

Sign up to view the full seasonality chart

19

Airbnb Comparables

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

CA$82,343

Avg annual revenue

61%

Avg occupancy rate

CA$370

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$35k

C$70k

C$100k

C$135k

Sign up to see the data on 19 all comparables

CA$19,214

Profit

Revenue

C$82,498

Operating Expenses

C$29,555

Operating Income

C$52,942

Mortgage & Taxes

C$33,728

Profit (Cash Flow)

C$19,214

CA$129,281

Cash Investment

Down Payment

C$100,000

Renos & Furnishing

C$14,281

Closing Costs

C$15,000

Total

C$129,281

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.86%

Cap Rate

10.58%