BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1726 Keene Cres SW, Edmonton, AB, T6W 3W3

2 bed • 2.5 bath • 6 guests • CA$400,000

BNB

Calc

Annual Revenue

C$27,960

Profit (Cash Flow)

-C$22,313

Cap Rate

1.2%

Annual Revenue

C$27,960

AirDNA projects C$125/night at 78% occupancy ($35,611). Airbtics projects C$96/night at 57% occupancy ($20,041). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, C$103 rate per night.

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

Percentiles25%50%75%90%
RevenueC$12,391C$19,296C$29,296C$37,433
Occupancy40%55%74%82%
Nightly RateC$82C$92C$103C$119

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
The People’s House 2BR 1Bath suite w side entrance

No image available

C$24,581
C$79
78%
212C$63❌❌✅Y / Y⭐️ 5 (90)
Cozy 2BR Near Natural Pond

No image available

C$14,170
C$85
43%
211C$26❌❌❌Y / Y⭐️ 5 (69)
Deluxe 2 bedroom suite with*Netflix/Cable/Prime

No image available

C$19,109
C$83
58%
213C$75❌❌❌Y / Y⭐️ 5 (15)
Kozy In Keswick (Suite)

No image available

C$26,417
C$128
55%
212C$75❌❌❌Y / Y⭐️ 5 (8)
VAL Luxurious 2 BRM BSMT Suite.

No image available

C$32,058
C$98
85%
212C$63❌❌❌Y / Y⭐️ 5 (4)
A Sleek two bedroom, Modern & Homely Suite

No image available

C$25,758
C$91
74%
211C$43❌❌❌Y / Y⭐️ 5 (53)
*Stunning Suite*Hot tub*KingBed*Fireplace*Mins-YEG

No image available

C$42,019
C$147
75%
211C$75❌✅❌Y / Y⭐️ 5 (65)
2 bed Suite Keswick Windermere

No image available

C$19,921
C$79
65%
211C$79❌❌❌Y / N⭐️ 5 (45)
Harmony Haven

No image available

C$24,209
C$76
81%
211C$43❌❌❌Y / Y⭐️ 5 (65)
★Spacious Suite★Sanitized⚡WiFi★Netflix✔Long Stays

No image available

C$21,870
C$76
65%
221C$75❌❌❌Y / Y⭐️ 5 (139)
New Spacious Entire Guest suite

No image available

C$14,369
C$92
41%
212C$22❌❌❌Y / Y⭐️ 4.8 (30)
d&r premium suite (2bedroom&1 bath)

No image available

C$30,120
C$89
88%
217C$85❌❌❌Y / Y⭐️ 5 (31)
Haven

No image available

C$22,951
C$88
70%
211C$37❌❌❌Y / Y⭐️ 5 (5)
Luxurious 2-bedroom in Edmonton

No image available

C$23,572
C$80
78%
215C$75❌❌❌Y / Y⭐️ 4.3 (5)
Cozy Stay in Windermere Close to All Amenities

No image available

C$24,064
C$149
44%
21.52C$0❌❌❌Y / Y⭐️ 5 (6)
★IcebergHouse★Windermere✔15MinsWEM/A/P✔DogFriendly

No image available

C$31,964
C$99
82%
21.52C$116❌❌✅Y / Y⭐️ 5 (65)
Welcome to your serene retreat!

No image available

C$21,563
C$116
49%
211C$63❌❌❌Y / Y⭐️ 5 (14)
Groovy Retro 2BDR/2 work space basement suite!

No image available

C$20,555
C$75
73%
212C$59❌❌✅Y / Y⭐️ 4.8 (16)
Lovely Modern 2 Bedroom Basement Suite

No image available

C$14,635
C$98
37%
212C$63❌❌❌Y / Y⭐️ 5 (37)
Cozy inn Keswick, Edmonton

No image available

C$19,030
C$86
56%
212C$63❌❌❌Y / Y⭐️ 5 (7)
Cozy studio with private entrance

No image available

C$15,829
C$62
70%
211C$0❌❌❌N / N⭐️ 4.5 (20)
Gorgeous 2Br Guest Suite in SW Edmonton

No image available

C$32,184
C$103
85%
212C$0❌❌❌Y / Y⭐️ 5 (21)
Tranquil Escape - Pondside 2BR private bsmt suite

No image available

C$13,591
C$98
38%
211C$0❌❌❌Y / Y⭐️ 5 (24)
*Brand New*Pond Paradise*Firetable*King Bed*AC*BBQ

No image available

C$57,340
C$167
94%
211C$0❌❌❌Y / Y⭐️ 5 (25)
Walkout Lakeside Basment Suit

No image available

C$21,822
C$119
50%
201C$0❌❌❌N / N⭐️ 0 (1)
2 BedRooms suite, kitchenette and self check-in

No image available

C$22,203
C$80
71%
211C$30❌❌❌Y / Y⭐️ 5 (146)
New Lovely 2-bedroom rental unit

No image available

C$16,207
C$115
36%
212C$106❌❌❌Y / Y⭐️ 5 (12)
Cozy Home Experience In SW Edm 15mins From Airport

No image available

C$21,720
C$101
59%
211C$0❌❌✅Y / Y⭐️ 4.5 (5)
Guest Suite in SouthWest Edmonton

No image available

C$14,698
C$93
43%
213C$0❌❌❌Y / Y⭐️ 5 (6)
Auggies Place: New Cozy Urban Retreat! Sleeps 4

No image available

C$10,308
C$80
35%
212C$0❌❌❌Y / Y⭐️ 5 (8)
New & Sleek 2 Bedroom Suite - Edmonton Airport YEG

No image available

C$12,934
C$86
41%
211C$0❌❌❌Y / Y⭐️ 0 (0)
Cozy, beautiful, clean, & comfy.

No image available

C$16,749
C$93
49%
212C$0❌❌❌Y / Y⭐️ 4.5 (7)
*SakuraHouse*AC!EntireHouseAC! Lovely & Stylish

No image available

C$30,640
C$106
75%
22.51C$106❌❌❌Y / Y⭐️ 5 (47)
The Emirates

No image available

C$17,036
C$116
40%
231C$0❌❌❌Y / N⭐️ 5 (1)
Entire place to yourself (Basement suite)

No image available

C$14,216
C$96
38%
212C$69❌❌❌Y / Y⭐️ 4.5 (13)
Stunning 2 bedroom basement

No image available

C$13,186
C$95
38%
211C$0❌❌❌Y / Y⭐️ 4.5 (4)
YEG Home Hub, Southwest Edmonton

No image available

C$14,430
C$80
49%
212C$0❌❌❌Y / Y⭐️ 5 (10)
Cozy Home in Windermere/Keswick

No image available

C$12,243
C$91
36%
212C$79❌❌❌Y / Y⭐️ 4.5 (3)

Return Metrics

-21.97% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$22,312-CA$44,625-CA$66,937-CA$89,250-CA$111,563-CA$223,126-CA$669,378
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$320,000CA$320,000CA$320,000CA$320,000CA$320,000CA$320,000CA$320,000
Down PaymentCA$80,000CA$80,000CA$80,000CA$80,000CA$80,000CA$80,000CA$80,000
Property AppreciationCA$12,000CA$24,360CA$37,090CA$50,203CA$63,709CA$137,566CA$570,904
Total ReturnCA$389,687CA$379,734CA$370,152CA$360,953CA$352,146CA$314,440CA$301,526

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-21.97%

Cap Rate

1.16%

Return on Investment

-6.28%

property-location

1726 Keene Cres SW Edmonton, Alberta, T6W 3W3

2 bed • 2.5 bath • 6 guests

Edmonton

Zoning


Laws

-92

Airbnb Investor Score

-CA$22,312

Annual Profit

1.2%

Cap Rate

-22.0%

Cash on Cash

C$27,960

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$125/night at 78% occupancy.Projected nightly rate is C$96/night at 57% occupancy.

Top 26% of comparables

Top 26% 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$21,261

Avg annual revenue

57%

Avg occupancy rate

CA$97

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$5k

C$25k

C$40k

C$60k

Sign up to see the data on 40 all comparables

-CA$22,313

Profit

Revenue

C$27,960

Operating Expenses

C$23,290

Operating Income

C$4,670

Mortgage & Taxes

C$26,983

Profit (Cash Flow)

-C$22,313

CA$101,519

Cash Investment

Down Payment

C$80,000

Renos & Furnishing

C$9,519

Closing Costs

C$12,000

Total

C$101,519

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-21.97%

Cap Rate

1.16%

Profit (Cummulative)

-C$22,313

C$320,000

C$9,519

C$12,000

C$0

Total Gain

-C$6,383