Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1717 Mountain Avenue, Canmore, AB, Canada

2 bed • 2 bath • 6 guests • CA$969,900

BNB

Calc

Annual Revenue

C$103,133

Profit (Cash Flow)

C$4,755

Cap Rate

7.2%

Annual Revenue

C$103,133

AirDNA projects C$343/night at 75% occupancy ($93,928). Airbtics projects C$349/night at 81% occupancy ($103,133). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 81% occupancy rate, C$349 rate per night.

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

Percentiles25%50%75%90%
RevenueC$71,704C$100,625C$124,165C$174,986
Occupancy72%82%90%93%
Nightly RateC$267C$329C$369C$504

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$137,618
C$483
76%
221C$164❌✅❌Y / Y⭐️ 4.5 (8)
C$57,872
C$219
69%
221C$116❌✅✅Y / Y⭐️ 5 (762)
C$50,093
C$143
91%
222C$147❌✅❌Y / Y⭐️ 5 (206)
C$55,476
C$150
96%
221C$131❌✅✅Y / Y⭐️ 5 (164)
C$99,808
C$326
82%
222C$126❌✅❌Y / Y⭐️ 5 (77)
C$202,444
C$591
92%
221C$131❌✅❌Y / Y⭐️ 5 (78)
C$195,206
C$696
75%
221C$143❌✅✅Y / Y⭐️ 4.9 (123)
C$92,194
C$346
71%
211C$143❌❌❌Y / Y⭐️ 5 (133)
C$172,253
C$483
95%
222C$131❌✅❌Y / Y⭐️ 5 (226)
C$88,164
C$380
62%
221C$137❌✅❌Y / Y⭐️ 5 (112)
C$81,052
C$246
88%
222C$136❌✅✅Y / Y⭐️ 5 (197)
C$75,344
C$254
80%
222C$126❌✅✅Y / Y⭐️ 5 (261)
C$55,315
C$159
89%
221C$159❌❌❌Y / Y⭐️ 5 (150)
C$108,776
C$316
93%
222C$116❌✅❌Y / Y⭐️ 5 (152)
C$46,730
C$190
65%
212C$126❌❌❌Y / Y⭐️ 5 (208)
C$95,387
C$357
72%
222C$126❌✅❌Y / Y⭐️ 5 (46)
C$101,775
C$363
75%
222C$126❌✅❌Y / Y⭐️ 4.5 (38)
C$106,017
C$364
78%
221C$143❌✅✅Y / Y⭐️ 5 (284)
C$102,944
C$331
83%
222C$131❌✅✅Y / Y⭐️ 5 (96)
C$98,417
C$287
91%
222C$137❌✅✅Y / Y⭐️ 5 (180)
C$118,896
C$387
82%
222C$190❌✅✅Y / Y⭐️ 5 (70)
C$161,589
C$466
93%
221C$159❌✅❌Y / Y⭐️ 5 (187)
C$166,692
C$499
89%
221C$169❌✅❌Y / Y⭐️ 5 (209)
C$89,047
C$289
84%
21.52C$159❌❌❌Y / Y⭐️ 5 (97)
C$85,999
C$281
82%
212C$137❌❌❌N / Y⭐️ 4.5 (36)
C$191,757
C$567
91%
221C$131❌✅❌Y / Y⭐️ 5 (72)
C$88,036
C$269
88%
222C$136❌✅✅Y / Y⭐️ 5 (78)
C$129,110
C$366
95%
211C$159❌✅❌Y / Y⭐️ 5 (65)
C$129,862
C$353
98%
221C$169❌✅❌Y / Y⭐️ 5 (62)
C$217,997
C$850
69%
221C$184❌✅✅Y / Y⭐️ 4.9 (123)
C$87,596
C$289
81%
221C$136❌✅✅Y / Y⭐️ 5 (31)
C$109,441
C$364
81%
21.52C$131❌✅❌Y / Y⭐️ 5 (172)
C$69,152
C$233
80%
222C$147❌✅❌Y / Y⭐️ 5 (122)
C$105,131
C$316
90%
221C$147❌✅✅Y / Y⭐️ 5 (221)
C$74,354
C$301
67%
222C$131❌✅❌Y / Y⭐️ 5 (247)
C$72,691
C$264
73%
212C$126❌❌❌Y / Y⭐️ 5 (174)
C$92,780
C$359
69%
222C$126❌✅❌Y / Y⭐️ 4.5 (17)
C$76,565
C$291
71%
222C$126❌✅❌Y / Y⭐️ 5 (184)
C$81,716
C$356
62%
222C$100❌✅❌Y / Y⭐️ 5 (159)
C$63,113
C$207
82%
21.52C$143❌✅❌Y / Y⭐️ 5 (156)

Return Metrics

2.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$4,754CA$9,509CA$14,264CA$19,019CA$23,774CA$47,549CA$142,649
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$775,920CA$775,920CA$775,920CA$775,920CA$775,920CA$775,920CA$775,920
Down PaymentCA$193,980CA$193,980CA$193,980CA$193,980CA$193,980CA$193,980CA$193,980
Property AppreciationCA$48,495CA$99,414CA$152,880CA$209,019CA$267,965CA$609,964CA$3,221,951
Total ReturnCA$1,023,149CA$1,078,824CA$1,137,045CA$1,197,939CA$1,261,640CA$1,627,414CA$4,334,500

Property Appreciation:

5%

Revenue Appreciation:

0%

Cash on Cash Return

2.04%

Cap Rate

7.23%

Return on Investment

27.01%

property-location

1717 Mountain Ave 334 Canmore, Alberta, T1W 2W1

2 bed • 2 bath • 6 guests

28

Airbnb Investor Score

CA$4,754

Annual Profit

7.2%

Cap Rate

2.0%

Cash on Cash

C$103,133

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$343/night at 75% occupancy.Projected nightly rate is C$349/night at 81% occupancy.

Top 56% of comparables

Top 46% 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$105,860

Avg annual revenue

81%

Avg occupancy rate

CA$349

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$45k

C$100k

C$160k

C$220k

Sign up to see the data on 40 all comparables

CA$4,755

Profit

Revenue

C$103,133

Operating Expenses

C$32,952

Operating Income

C$70,181

Mortgage & Taxes

C$65,426

Profit (Cash Flow)

C$4,755

CA$232,364

Cash Investment

Down Payment

C$193,980

Renos & Furnishing

C$9,287

Closing Costs

C$29,097

Total

C$232,364

Investment Value Over Time

Property Appreciation

5%

Revenue Appreciation

0%

Cash on Cash Return

2.04%

Cap Rate

7.23%