BNBCalc Short Term Rental Rental Arbitrage Analysis 1585 W 13th Ave, Vancouver, BC, V6J 2G4

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$43,464

Profit (Cash Flow)

-$1,486

Cash on Cash Return

-34.2%

Annual Revenue

$43,464

AirDNA projects $105/night at 88% occupancy ($33,748). Airbtics projects $140/night at 85% occupancy ($43,464). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,076	$44,350	$53,851	$78,647
Occupancy	78%	88%	93%	98%
Nightly Rate	$100	$135	$154	$214

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Garden suite in popular quiet tree-lined Kitsilano	$41,730	$117	93%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (285)
Brand new home in Kitsilano with indoor fireplace	$75,877	$265	77%	1	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Wonderful Garden Suite in Kitsilano, Vancouver	$40,465	$118	93%	1	1	2	$74	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Modern Gem. Private and stylish garden flat.	$37,551	$167	60%	1	1	2	$58	❌	❌	❌	N / Y	⭐️ 5 (58)
Lovely Garden Suite in Kitsilano Character Home	$47,113	$148	83%	1	1	2	$192	❌	❌	✅	Y / Y	⭐️ 5 (128)
Home sweet home	$32,545	$99	88%	1	1	4	$70	❌	❌	✅	Y / Y	⭐️ 5 (140)
Heart of City - South Granville / Kitsilano	$35,861	$138	71%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (50)
Beautiful Boho Apartment with Free Parking and A/C	$46,258	$125	98%	1	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Cozy and Bright Fully Furnished One Bedroom	$43,110	$118	95%	1	1	4	$118	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Mid-Century Guesthouse in Vancouver	$44,839	$134	91%	1	1	3	$15	❌	❌	❌	Y / Y	⭐️ 4.6 (40)
Peaceful apt near downtown 13min drive airport	$33,381	$115	77%	1	1	1	$18	❌	❌	❌	N / Y	⭐️ 4.7 (158)
Spacious Modern Private space heart of Kits	$48,482	$142	92%	1	1	3	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Bright guest-private space in heart of Kits	$48,479	$142	92%	1	1	3	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Sparkling Clean & Comfy Kitsilano Condo	$36,805	$101	95%	1	1	2	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (354)
Granville Island Waterfront Seawall Suite	$77,457	$212	98%	1	1	3	$66	❌	❌	❌	Y / Y	⭐️ 5 (89)
Innovation in Kitsilano - Private Space/entry UBC	$51,957	$145	96%	1	1	1	$33	❌	❌	❌	N / Y	⭐️ 5 (385)
Cozy Hotel-Style Suite in the Heart of Vancouver	$35,846	$86	94%	1	1	1	$32	❌	❌	❌	N / Y	⭐️ 4.8 (209)
Centrally located relaxing home	$48,504	$139	93%	1	1	2	$72	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Location, Location, Location Super Sparkly Sweet	$54,099	$161	88%	1	1	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (204)
Craftsman suite	$30,428	$96	86%	1	1	4	$29	❌	❌	❌	N / Y	⭐️ 5 (225)
Eclectic 1BR Near the Beach in Kits	$80,895	$236	93%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Garden Oasis @ Kits Beach! Big patio; Dogs welcome	$73,830	$198	99%	1	1	2	$111	❌	❌	✅	Y / Y	⭐️ 5 (51)
Luxury Guest House w/ EV Parking near VGH & DT	$36,586	$147	68%	1	2	30	$89	❌	❌	❌	Y / Y	⭐️ 5 (4)
Heritage home, modern touch.	$30,560	$97	85%	1	1	5	$33	❌	❌	❌	N / Y	⭐️ 4.9 (207)
Classic & Quiet 1 Bedroom 1 Bath Across VGH	$26,352	$80	90%	1	1	30	$44	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Crisp & Clean 1-BR Condo in Phenomenal Location	$41,201	$121	92%	1	1	30	$139	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
1BDR Bright Modern 2level suite	$57,775	$152	100%	1	2	4	$74	❌	❌	❌	Y / Y	⭐️ 4.6 (75)
Modern Kitsilano Beach Penthouse with King Bed	$26,576	$137	53%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Fresh 1 Bedroom + Den Across VGH	$18,502	$73	69%	1	1	30	$44	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Cozy 1 Bdrm near Hospitals & Downtown	$31,574	$110	75%	1	1	2	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
Private suite In the heart of Kitsilano	$31,843	$92	90%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (441)
Spruce Suites Six	$27,999	$90	85%	1	1	30	$169	❌	❌	✅	Y / Y	⭐️ 5 (3)
~ Lovely Modern Oasis near ~ W Broadway & Downtown	$62,586	$171	100%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Vanc modern quiet 15min walk to d/t, 10min to VGH	$46,274	$195	63%	1	1	5	$111	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
One bedroom suite	$41,140	$152	70%	1	1	3	$79	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Light & Bright Downtown Vancouver 1 Bedroom Unit	$22,051	$76	79%	1	1	30	$44	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Comfy 1BR in Kitsilano by Beach	$86,136	$262	89%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Stunning Sunny Corner Penthouse Near Hospital	$27,179	$94	79%	1	1	30	$111	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Newly Furnished Condo in Kitsilano - Best Location	$40,904	$127	88%	1	1	30	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Kits beach garden apartment. PETS+Children Welcome	$73,785	$240	84%	1	1	5	$81	❌	❌	✅	Y / Y	⭐️ 4.8 (24)

Return Metrics

-34.16% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,486	-$2,972	-$4,458	-$5,945	-$7,431	-$14,862	-$44,588
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$1,486	-$2,972	-$4,458	-$5,945	-$7,431	-$14,862	-$44,588

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-34.16%

Payback Period Days

Return on Investment

-34.16%

1585 W 13th Ave Vancouver, British Columbia, V6J 2G4

1 bed • 1 bath • 1 guests

Monthly Rent

Vancouver

Zoning

Laws

$43,464

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $105/night at 88% occupancy.Projected nightly rate is $140/night at 85% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$44,863

Avg annual revenue

85%

Avg occupancy rate

$140

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

$20k

$40k

$65k

$85k

-$1,486

Profit

Revenue

$43,464

Operating Expenses

$17,650

Operating Income

$25,814

Net Effective Rent

$27,300

Profit (Cash Flow)

-$1,486

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-34.16%

Payback Period Days