BNBCalc Short Term Rental Investment Analysis 2044 Brighton Common, Clavet, SK, S0K 0Y0

2 bed • 2 bath • 1 guests • CA$207,000

BNB

Calc

Annual Revenue

C$36,601

Profit (Cash Flow)

C$10,354

Cap Rate

6.0%

Annual Revenue

C$36,601

AirDNA projects C$97/night at 54% occupancy ($19,058). Airbtics projects C$101/night at 74% occupancy ($27,268). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 86% occupancy rate, C$117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$19,829	C$26,475	C$38,134	C$53,268
Occupancy	65%	79%	86%	89%
Nightly Rate	C$81	C$88	C$117	C$158

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Deluxe Oasis in Brighton	C$25,469	C$77	87%	2	1	1	C$43	❌	❌	❌	Y / Y	⭐️ 5 (64)
Euler's New Suite in Brighton	C$33,327	C$105	81%	2	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 5 (55)
New and cozy brigthon basement suite	C$17,343	C$124	37%	2	1	1	C$37	❌	❌	❌	Y / Y	⭐️ 5 (35)
Jdee Palace Exquisite 2 - bedroom in Saskatoon	C$25,457	C$81	82%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (99)
The Bronco - Cozy 2 Bedroom Suite in Brighton	C$25,125	C$65	96%	2	1	1	C$94	❌	❌	❌	Y / Y	⭐️ 5 (148)
Modern 2BR + Pool + Hot Tub + Gym + Games Room	C$41,195	C$171	63%	2	1	2	C$85	✅	✅	❌	Y / Y	⭐️ 5 (204)
Beautiful 2BR + Pool + Hot Tub + Gym + Games Room	C$45,877	C$171	70%	2	1	2	C$95	✅	✅	❌	Y / Y	⭐️ 5 (86)
Cozy Oasis: Tranquility in the Prairies!	C$29,172	C$84	93%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (42)
2 Bedroom Cozy Suite in Rosewood	C$22,956	C$115	51%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (49)
New home - Comfortable, Convenient, & Central	C$27,729	C$84	86%	2	1	1	C$58	❌	❌	❌	Y / Y	⭐️ 5 (307)
Pvt lower suite - Entire place, central, new home	C$24,448	C$77	82%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (181)
**Modern & Clean 2 BR Townhouse - BRAND NEW!	C$45,324	C$158	74%	2	2.5	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (82)
The Meglund Suites; Modern Escape	C$47,817	C$136	89%	2	1	1	C$94	❌	❌	❌	Y / Y	⭐️ 5 (268)
The Bella -Exquisite Modern & Cozy Homestyle Suite	C$28,150	C$85	86%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (60)
Luxurious 2-Bedroom Suite in Saskatoon!	C$32,922	C$97	91%	2	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (42)
The Hamm Suite	C$23,591	C$80	81%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (134)
Eden haven tastefully finished 2-bedroom home	C$27,290	C$85	85%	2	1	3	C$74	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
BunorOG castle	C$20,890	C$81	66%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Comfy 2-bedroom basement with kitchen/bath for you	C$29,321	C$88	89%	2	1	2	C$37	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Clean & Modern two Bedroom Suite. BRAND NEW!!	C$38,039	C$115	89%	2	2	3	C$90	✅	❌	✅	Y / Y	⭐️ 4.9 (49)
House in saskatoon	C$34,689	C$163	58%	2	1.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
The Oasis in Stonebridge!	C$41,186	C$126	85%	2	2	1	C$84	✅	❌	❌	Y / Y	⭐️ 5 (79)
Luxury Home-Unique Quotes Space	C$25,750	C$124	54%	2	1	2	C$90	❌	❌	❌	Y / Y	⭐️ 5 (29)
Platinum Suite - New & Cozy 2 Bedroom Luxury Home	C$26,100	C$87	78%	2	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (13)
Contemporary Styled Retreat	C$57,268	C$172	91%	2	2	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (120)
Cozy 2Bed Suite in Best Location	C$14,389	C$75	48%	2	1	1	C$53	❌	❌	❌	Y / N	⭐️ 4.5 (27)
2 Bedroom Guest suite in Brighton	C$35,377	C$115	75%	2	1	2	C$90	❌	❌	❌	Y / Y	⭐️ 5 (88)
Beach Retreat	C$25,497	C$90	73%	2	1	3	C$105	❌	❌	❌	Y / Y	⭐️ 5 (125)
A 2-Bed Immaculate Suite in City’s Best Location	C$23,537	C$82	76%	2	1	1	C$58	❌	❌	❌	Y / N	⭐️ 4.8 (36)
Grotto in the Meadows - Cozy Basement	C$20,639	C$88	64%	2	1	3	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Wezon(Welcome)Home	C$28,575	C$90	85%	2	1	1	C$37	❌	❌	❌	Y / Y	⭐️ 5 (88)
Spacious Condo in Perfect Eastside Location	C$29,105	C$95	80%	2	1	2	C$90	❌	❌	✅	Y / Y	⭐️ 4.5 (171)
Patty's Crib	C$20,806	C$87	64%	2	1	2	C$105	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Adorable 2 Bedroom Place in Brighton, Saskatoon	C$21,179	C$71	79%	2	1	7	C$63	❌	❌	❌	Y / Y	⭐️ 5 (31)
The Beach House	C$46,408	C$138	89%	2	2	1	C$84	✅	❌	❌	Y / Y	⭐️ 5 (34)
Best Location 2 Bedrooms Suite	C$20,077	C$88	58%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (22)
Your Home Away from Home.	C$19,554	C$67	80%	2	1	1	C$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Feel home	C$9,859	C$85	30%	2	1	1	C$31	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Evergreen abode	C$24,339	C$85	78%	2	1	5	C$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Deluxe Nairobi	C$21,086	C$80	68%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 4.7 (44)

Return Metrics

18.21% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$10,354	CA$20,708	CA$31,062	CA$41,416	CA$51,770	CA$103,540	CA$310,621
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$165,599	CA$165,599	CA$165,599	CA$165,599	CA$165,599	CA$165,599	CA$165,599
Down Payment	CA$41,400	CA$41,400	CA$41,400	CA$41,400	CA$41,400	CA$41,400	CA$41,400
Property Appreciation	CA$6,210	CA$12,606	CA$19,194	CA$25,980	CA$32,969	CA$71,190	CA$295,443
Total Return	CA$223,564	CA$240,314	CA$257,256	CA$274,396	CA$291,739	CA$381,731	CA$813,064

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.21%

Cap Rate

5.99%

Return on Investment

36.06%

2044 Brighton Common Clavet, Saskatchewan, S0K 0Y0

2 bed • 2 bath • 1 guests

Purchase Price

Airbnb Investor Score

-CA$135

Annual Profit

6.0%

Cap Rate

18.2%

Cash on Cash

C$36,601

Annual Revenue

BNBCalc predicts this property will get $101 per night with 74% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

CA$28,921

Avg annual revenue

74%

Avg occupancy rate

CA$102

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$10k

C$25k

C$40k

C$60k

CA$10,354

Profit

Revenue

C$36,601

Operating Expenses

C$24,197

Operating Income

C$12,403

Mortgage & Taxes

C$2,049

Profit (Cash Flow)

C$10,354

CA$50,637

Cash Investment

Down Payment

C$41,400

Renos & Furnishing

C$9,237

Total

C$50,637

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.21%

Cap Rate

5.99%

Return on Investment

36.06%