BNBCalc Short Term Rental Investment Analysis 1506 Tamarack Blvd NW 421, Edmonton, AB, T6T 2J5

2 bed • 1 bath • 4 guests • CA$260,000

BNB

Calc

Annual Revenue

C$24,507

Profit (Cash Flow)

-C$15,806

Cap Rate

0.7%

Annual Revenue

C$24,507

AirDNA projects C$119/night at 75% occupancy ($32,556). Airbtics projects C$102/night at 66% occupancy ($24,507). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, C$102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$16,799	C$24,587	C$34,464	C$43,546
Occupancy	53%	66%	79%	88%
Nightly Rate	C$84	C$99	C$116	C$132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
King bed, Heated Underground Parking, 70” TVs	C$37,471	C$116	86%	2	2	3	C$90	❌	❌	✅	Y / Y	⭐️ 5 (61)
Hidden Gem/ 2 bed/ Indoor Hot tub	C$23,467	C$173	33%	2	1	1	C$84	❌	✅	❌	Y / Y	⭐️ 5 (227)
Entire Suite/2 BDRM/King/Queen/Patio/Prvt Entrance	C$36,849	C$113	89%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Charming SE YEG Gem: Pet Friendly & Cozy Vibes!	C$41,269	C$132	83%	2	2	1	C$95	❌	❌	✅	Y / Y	⭐️ 5 (66)
The Prestige Family-Friendly Basement Suite	C$13,635	C$86	39%	2	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cozy Entire 2BR Suite-kitchen, Fiber Gig Internet	C$19,669	C$64	81%	2	1	1	C$59	❌	❌	❌	Y / Y	⭐️ 5 (36)
New Listing- Hidden Gem Near Airport *PETS ok	C$29,096	C$83	90%	2	1	1	C$105	❌	❌	✅	Y / Y	⭐️ 5 (44)
Wolf's Den Southeast Edmonton	C$28,137	C$96	79%	2	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (15)
Spacious & Cozy! Full of Comfort & a Speedy Wifi	C$28,045	C$100	74%	2	1	2	C$100	❌	❌	❌	Y / Y	⭐️ 5 (33)
Entire Bright * Private * Ravine View * Fireplace	C$31,329	C$103	79%	2	2.5	2	C$126	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cozy 2 bedroom suite in South Edmonton	C$24,997	C$119	53%	2	1	1	C$63	❌	❌	✅	Y / Y	⭐️ 5 (27)
Orchard house for 4 guests	C$26,298	C$126	54%	2	1.5	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Meadows 2 Bd & 2 W Condo w/ PARKING	C$28,067	C$92	80%	2	2	3	C$69	❌	❌	✅	Y / Y	⭐️ 5 (38)
Rare find. Legal basement suite with separate ent.	C$23,886	C$109	59%	2	1	1	C$63	❌	❌	❌	Y / Y	⭐️ 5 (66)
Entire Apartment all to Yourself	C$22,137	C$92	66%	2	1	2	C$0	❌	❌	✅	Y / Y	⭐️ 4 (10)
2 Bedroom+1 Bath -15 minutes from airport	C$17,005	C$79	59%	2	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 4.3 (50)
★Bright 2 BDRM★King Bed☀ Patio★Netflix⚡WiFi✔Clean!	C$37,725	C$110	88%	2	1	1	C$74	❌	❌	✅	Y / Y	⭐️ 5 (107)
Legal Basement Suite w/ Private Entrance & Laundry	C$20,546	C$77	70%	2	1	3	C$79	❌	❌	❌	Y / Y	⭐️ 5 (84)
2 Bedrooms, 2 Queen beds basement suite.	C$15,316	C$76	54%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 3.2 (6)
Island Pad Close to airport and hospital	C$18,748	C$105	47%	2	1.5	1	C$87	❌	❌	✅	Y / Y	⭐️ 5 (12)
Modern style condo, 2BD 2BA, Comfy suite	C$24,394	C$115	55%	2	2	1	C$69	❌	❌	❌	Y / Y	⭐️ 4.7 (102)
Entire Apartment All To Yourself - 2 BDRM	C$22,184	C$119	51%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
Luxurious Stay with a Cozy Vibe!	C$27,497	C$142	53%	2	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
3 Bedrooms nice Duplex house	C$27,525	C$152	46%	2	3	1	C$103	❌	❌	❌	Y / Y	⭐️ 3 (2)
Clean, cozy and accessible getaway in the city.	C$24,984	C$84	76%	2	1	3	C$106	❌	❌	❌	Y / Y	⭐️ 5 (79)
"Practical (ly) home" quiet and peaceful suite	C$25,209	C$93	74%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cozy 2 Bed/1 Bath Home with Jacuzzi & Full Kitchen	C$27,252	C$93	80%	2	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Entire basement guest suite with separate entrance	C$16,437	C$64	67%	2	1	3	C$79	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Private, cozy, fully equipped suite	C$38,124	C$110	91%	2	2	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (38)
Home on 17 with smart self check in - 2 bedrooms	C$24,695	C$89	76%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Basement	C$22,591	C$153	40%	2	1	1	C$53	❌	❌	❌	N / N	⭐️ 5 (4)
Budget saver suite \| sleeps 4	C$29,689	C$119	66%	2	1	28	C$69	❌	❌	✅	Y / Y	⭐️ 5 (15)
Beautiful walk out basement suite.	C$17,819	C$72	68%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Best Location• Peaceful•	C$26,101	C$119	60%	2	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 4.6 (19)
Cozy★Quiet★FreeWIFI★2Bdr★Netflix★Patio	C$17,158	C$79	58%	2	1	3	C$110	❌	❌	❌	Y / Y	⭐️ 4 (7)
Lovely 2 bedroom & 2 bathroom condo with 1 parking	C$35,637	C$97	100%	2	2	33	C$133	❌	❌	❌	Y / Y	⭐️ 4 (9)
Elegant Legal Suite\| King Beds\| Private Entrance	C$16,770	C$92	50%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Charming 2-Bedroom Unit with Separate Entrance	C$10,629	C$74	39%	2	1	1	C$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Casa Tarriela by Noel and Liza-Bungalow Upstairs	C$31,884	C$113	77%	2	1	3	C$84	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cozy, 2BR apt., fully furnished!	C$18,519	C$89	57%	2	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

-22.99% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-CA$15,805	-CA$31,611	-CA$47,417	-CA$63,222	-CA$79,028	-CA$158,056	-CA$474,170
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$208,000	CA$208,000	CA$208,000	CA$208,000	CA$208,000	CA$208,000	CA$208,000
Down Payment	CA$52,000	CA$52,000	CA$52,000	CA$52,000	CA$52,000	CA$52,000	CA$52,000
Property Appreciation	CA$7,800	CA$15,834	CA$24,109	CA$32,632	CA$41,411	CA$89,418	CA$371,088
Total Return	CA$251,994	CA$244,222	CA$236,691	CA$229,409	CA$222,382	CA$191,361	CA$156,917

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.99%

Cap Rate

0.66%

Return on Investment

-7.92%

1506 Tamarack Blvd NW 421 Edmonton, Alberta, T6T 2J5

2 bed • 1 bath • 4 guests

Purchase Price

Edmonton

Zoning

Laws

-99

Airbnb Investor Score

-CA$15,805

Annual Profit

0.7%

Cap Rate

-23.0%

Cash on Cash

C$24,507

Annual Revenue

BNBCalc predicts this property will get $102 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

CA$25,219

Avg annual revenue

66%

Avg occupancy rate

CA$102

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$10k

C$20k

C$30k

C$40k

-CA$15,806

Profit

Revenue

C$24,507

Operating Expenses

C$22,774

Operating Income

C$1,733

Mortgage & Taxes

C$17,539

Profit (Cash Flow)

-C$15,806

CA$68,749

Cash Investment

Down Payment

C$52,000

Renos & Furnishing

C$8,949

Closing Costs

C$7,800

Total

C$68,749

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.99%

Cap Rate

0.66%

Return on Investment

-7.92%