BNBCalc Short Term Rental Investment Analysis 1512 Centre a St NE, Calgary, AB, T2E 2Z9

2 bed • 2.5 bath • 6 guests • $650,200

BNB

Calc

Annual Revenue

$26,298

Profit (Cash Flow)

-$34,662

Cap Rate

1.4%

Annual Revenue

$26,298

AirDNA projects $120/night at 60% occupancy ($26,297). Airbtics projects $105/night at 76% occupancy ($29,146). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,744	$29,967	$37,309	$44,122
Occupancy	67%	77%	85%	90%
Nightly Rate	$89	$101	$114	$127

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 2Bd-2Bth condo-6 mins to DT	$24,277	$90	68%	2	2	2	$63	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Large 2BR Townhome near DT	$28,211	$94	82%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Beautiful two bedroom apartment.	$24,518	$87	77%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
☀ Beach House ☮ Without the Beach ❀ 1300sq/ft	$30,576	$104	74%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Modern 2 Bedroom Unit - Great Location	$24,742	$104	65%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Central Character Home	$29,294	$92	87%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (98)
Two bedrooms Main floor Cozy suite,Great location!	$39,297	$126	81%	2	1	2	$52	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Crescent Heights Guest Suite	$29,064	$117	63%	2	1	2	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Character Home + Hot Tub, Fire Pit, Private Yard	$41,052	$122	84%	2	1	2	$118	❌	✅	❌	Y / Y	⭐️ 5 (112)
Tux House - Inner City Charmer	$31,110	$100	85%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
MT Pleasant NW/2 bedrooms/Suite 500B	$39,955	$125	84%	2	1	2	$52	❌	❌	❌	Y / Y	⭐️ 4.6 (149)
Northwest/2 bedrooms Suite Calgary/502A	$38,165	$127	78%	2	1	2	$52	❌	❌	❌	Y / Y	⭐️ 4.4 (164)
MT Pleasant NW/2 bedrooms/Suite 502B	$37,963	$130	76%	2	1	2	$52	❌	❌	❌	Y / Y	⭐️ 4.3 (137)
Cheerful 2-bed home close to everything	$37,543	$112	87%	2	1	3	$74	❌	❌	❌	Y / Y	⭐️ 5 (119)
Modern cozy home with 2 BR on Centre St inner city	$26,209	$91	72%	2	1	2	$63	❌	❌	❌	Y / Y	⭐️ 4.7 (102)
Canadian Charm: Tranquil Oasis near DNTN/Zoo/Pool	$25,733	$89	79%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (80)
Modern Luxury Suite	$32,259	$97	88%	2	1	4	$92	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
BRAND NEW Lux Suite	$40,421	$114	95%	2	1	4	$88	❌	❌	❌	Y / Y	⭐️ 5 (28)
NEW Luxury Master Suites + Hot Tub + Steam Shower!	$87,698	$286	81%	2	3	3	$184	❌	✅	❌	Y / Y	⭐️ 5 (34)
Home away from Home	$29,027	$103	77%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
The London \| 55" Smart TV	$20,172	$96	54%	2	1	2	$92	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Kensington's Sweet Sunny Space	$26,849	$82	85%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Bright, Spacious 2 BR Condo 5 Mins to DT w/Parking	$23,403	$90	66%	2	2	2	$88	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
NomadYY©3 Fast WIFI ✔Gym + Hot Tub /Free Parking	$25,024	$92	67%	2	1	3	$92	❌	✅	❌	Y / Y	⭐️ 4.8 (35)
Bowling Lane House a refuge in the inner city.	$46,682	$140	88%	2	2	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (53)
Winston Suite \|2BR 1BA \| Carriage Suite w/Garage	$37,376	$111	92%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (207)
Luxury 2-bedroom condo near downtown on Centre St.	$33,280	$102	77%	2	2	1	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Inner City Heart Lodge	$16,683	$86	53%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (12)
Little Italy Air BnB	$22,903	$66	90%	2	1	1	$22	❌	❌	✅	N / N	⭐️ 4.8 (124)
Cute Family Friendly Home in Crescent Heights!	$39,541	$104	100%	2	1	4	$111	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Wonderful Condo, Free Parking, Wi-Fi, Gym, & MORE	$24,367	$71	91%	2	2	1	$44	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Awesome 2BR with King Bed + Netflix +Garage Parkin	$29,046	$106	67%	2	3	2	$79	❌	❌	❌	Y / Y	⭐️ 4.6 (41)
SKYline VIEWS Furnished 2 Bed 2 Bath+ Balcony	$12,883	$80	44%	2	2	1	$147	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Skyline VIEWS Furnished 2 Bed 2 Bath + Balcony	$15,988	$78	56%	2	2	1	$147	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
5 MIN to DOWNTOWN Furnished 2 Bed 1 Bath	$18,391	$75	67%	2	1	1	$147	❌	❌	❌	Y / Y	⭐️ 5 (6)
Affordable 2-Bed, Inner City, FREE Parking & Wi-Fi	$20,813	$121	47%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (21)
Newly Renovated, Spacious, Inner City 2 Bed Condo	$32,057	$99	87%	2	1	28	$74	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Executive 2-Bedroom + Ensuite Washrooms + Garage	$34,334	$112	72%	2	3	2	$79	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Adorable 2-Bedroom Suite, Free Parking, 5mins to downtown, 20mins to Airport.	$23,366	$76	84%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Lovely 2 bedroom condo w/ free parking on premises	$40,138	$139	76%	2	1	1	$77	❌	❌	❌	Y / Y	⭐️ 4.7 (10)

Return Metrics

-22.19% 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)	-$34,661	-$69,323	-$103,984	-$138,646	-$173,307	-$346,615	-$1,039,846
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,160	$520,160	$520,160	$520,160	$520,160	$520,160	$520,160
Down Payment	$130,040	$130,040	$130,040	$130,040	$130,040	$130,040	$130,040
Property Appreciation	$19,506	$39,597	$60,291	$81,605	$103,560	$223,614	$928,006
Total Return	$635,044	$620,474	$606,506	$593,159	$580,452	$527,198	$538,359

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.19%

Cap Rate

1.41%

Return on Investment

-5.61%

1512 Centre a St NE Calgary, Alberta, T2E 2Z9

2 bed • 2.5 bath • 6 guests

Purchase Price

$650,200

Zestimate

Calgary

Zoning

Laws

$26,298

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 60% occupancy.Projected nightly rate is $105/night at 76% occupancy.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$31,010

Avg annual revenue

76%

Avg occupancy rate

$105

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

$35k

$60k

$90k

-$34,662

Profit

Revenue

$26,298

Operating Expenses

$17,099

Operating Income

$9,199

Mortgage & Taxes

$43,860

Profit (Cash Flow)

-$34,662

$156,171

Cash Investment

Down Payment

$130,040

Renos & Furnishing

$6,625

Closing Costs

$19,506

Total

$156,171

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.19%

Cap Rate

1.41%

Return on Investment

-5.61%