Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1521 26 Ave SW 305, Calgary, AB, T2T 1C4

2 bed • 2 bath • 1 guests • CA$0

BNB

Calc

Annual Revenue

C$35,779

Profit (Cash Flow)

-C$13,246

Cash on Cash Return

-143.6%

Annual Revenue

C$35,779

AirDNA projects C$133/night at 61% occupancy ($29,585). Airbtics projects C$134/night at 73% occupancy ($35,778). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, C$134 rate per night.

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

Percentiles25%50%75%90%
RevenueC$24,798C$33,856C$49,300C$68,397
Occupancy68%74%85%91%
Nightly RateC$98C$122C$154C$200

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$32,872
C$109
77%
213C$122❌❌❌Y / Y⭐️ 5 (22)
C$34,558
C$120
74%
211C$87❌❌✅Y / Y⭐️ 5 (47)
C$23,647
C$95
66%
212C$98❌❌✅Y / Y⭐️ 5 (88)
C$36,171
C$141
70%
212C$0❌❌❌Y / Y⭐️ 5 (70)
C$70,205
C$222
86%
212C$103❌❌❌Y / Y⭐️ 4.9 (37)
C$22,923
C$85
70%
211C$98❌❌✅Y / Y⭐️ 4.5 (56)
C$34,987
C$96
95%
212C$103❌❌❌Y / Y⭐️ 5 (38)
C$50,045
C$147
92%
222C$103❌❌❌Y / Y⭐️ 5 (89)
C$44,173
C$207
56%
223C$103❌❌❌Y / Y⭐️ 5 (73)
C$31,845
C$179
47%
211C$88❌❌❌Y / Y⭐️ 5 (47)
C$32,686
C$122
69%
211C$87❌❌✅Y / Y⭐️ 5 (35)
C$33,958
C$124
70%
211C$87❌❌✅Y / Y⭐️ 4.5 (21)
C$24,463
C$70
95%
212C$67❌❌✅Y / Y⭐️ 4.2 (49)
C$27,950
C$99
72%
211C$87❌❌✅Y / Y⭐️ 5 (29)
C$24,678
C$96
69%
213C$73❌❌❌Y / Y⭐️ 4.5 (7)
C$24,406
C$80
80%
211C$52❌❌❌Y / Y⭐️ 4.8 (457)
C$58,237
C$179
85%
222C$98❌❌❌Y / Y⭐️ 4.9 (83)
C$44,022
C$161
74%
213C$88❌❌✅Y / Y⭐️ 5 (9)
C$39,168
C$123
87%
21.52C$0❌❌❌Y / Y⭐️ 5 (15)
C$21,850
C$66
90%
213C$92❌❌✅Y / Y⭐️ 4.5 (85)
C$34,892
C$129
71%
22181C$137❌❌✅Y / Y⭐️ 5 (63)
C$27,572
C$91
79%
212C$98❌❌✅Y / Y⭐️ 5 (74)
C$20,813
C$117
46%
212C$98❌❌✅Y / Y⭐️ 5 (38)
C$54,690
C$162
88%
222C$109❌❌❌Y / Y⭐️ 5 (18)
C$34,547
C$113
82%
212C$67❌❌❌Y / Y⭐️ 5 (45)
C$35,915
C$123
77%
214C$103❌❌❌Y / Y⭐️ 4.5 (5)
C$43,139
C$200
58%
22.52C$103❌❌❌Y / Y⭐️ 5 (13)
C$28,217
C$85
89%
217C$129❌❌✅Y / Y⭐️ 4.5 (62)
C$26,676
C$94
74%
212C$98❌❌✅Y / Y⭐️ 4.5 (79)
C$97,592
C$351
76%
221C$0❌❌✅Y / Y⭐️ 5 (90)
C$23,468
C$194
33%
211C$0❌❌✅Y / Y⭐️ 5 (44)
C$34,073
C$126
74%
212C$0❌❌✅Y / Y⭐️ 5 (17)
C$35,198
C$120
80%
211C$0❌❌✅Y / Y⭐️ 5 (43)
C$19,533
C$105
46%
211C$155❌❌❌N / N⭐️ 4.5 (29)
C$30,608
C$106
72%
2228C$247❌❌❌Y / Y⭐️ 5 (9)
C$35,971
C$148
64%
22181C$94❌❌❌Y / Y⭐️ 5 (29)
C$79,223
C$236
91%
212C$52❌❌❌Y / Y⭐️ 4.9 (66)
C$41,787
C$124
91%
214C$77❌❌❌Y / Y⭐️ 5 (86)
C$37,894
C$152
66%
221C$52❌❌❌Y / Y⭐️ 5 (40)
C$25,824
C$119
55%
211C$113❌❌❌Y / N⭐️ 4.5 (13)

Return Metrics

-143.58% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$13,246-CA$26,492-CA$39,738-CA$52,985-CA$66,231-CA$132,462-CA$397,388
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total Return-CA$13,246-CA$26,492-CA$39,738-CA$52,985-CA$66,231-CA$132,462-CA$397,388

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-143.58%

Payback Period Days

0

Return on Investment

-143.58%

property-location

1521 26 Ave SW Calgary, Alberta, T2T 1C4

2 bed • 2 bath • 1 guests

Calgary

Zoning


Laws

C$35,779

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$133/night at 61% occupancy.Projected nightly rate is C$134/night at 73% occupancy.

Top 58% of comparables

Top 36% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$37,011

Avg annual revenue

73%

Avg occupancy rate

CA$135

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$20k

C$45k

C$70k

C$100k

Sign up to see the data on 40 all comparables

-CA$13,246

Profit

Revenue

C$35,779

Operating Expenses

C$21,425

Operating Income

C$14,354

Net Effective Rent

C$27,600

Profit (Cash Flow)

-C$13,246

CA$9,225

Cash Investment

Renos & Furnishing

C$9,086

Setup Costs

C$140

Total

C$9,225

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-143.58%

Payback Period Days

0