property-location

20 Sage Meadows Landing NW Calgary, Alberta

3 bed • 2 bath • 6 guests

Monthly Rent

C$51,312

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
C$283
Occupancy
50%

C$5k

C$35k

C$60k

C$90k

Sign up to see the data on 49 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

-CA$4,138

Profit

Revenue

C$51,312

Operating Expenses

C$29,062

Operating Income

C$22,250

Net Effective Rent

C$26,388

Profit (Cash Flow)

-C$4,138

CA$12,186

Cash Investment

Renos & Furnishing

C$12,045

Setup Costs

C$142

Total

C$12,186

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-33.95%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.