BNBCalc Short Term Rental Investment Analysis 2067 Brightoncrest Common SE, Calgary, AB, T2Z 1E7

4 bed • 3 bath • 10 guests • CA$800,000

BNB

Calc

Annual Revenue

C$103,851

Profit (Cash Flow)

C$16,944

Cap Rate

8.9%

Annual Revenue

C$103,851

AirDNA projects C$297/night at 57% occupancy ($61,834). Airbtics projects C$280/night at 71% occupancy ($72,599). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 82% occupancy rate, C$347 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$41,026	C$64,838	C$106,641	C$132,657
Occupancy	66%	75%	82%	85%
Nightly Rate	C$163	C$229	C$347	C$416

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury SE Calgary Home with HOT TUB	C$70,524	C$215	85%	4	3.5	1	C$151	❌	✅	❌	Y / Y	⭐️ 5 (125)
Luxury Lakefront house for all occasions	C$94,232	C$385	63%	4	2.5	1	C$209	❌	❌	✅	Y / Y	⭐️ 5 (9)
The Mckenzie Gem: 4-Beds, Sleeps 8, Pet friendly	C$50,172	C$158	83%	4	3	2	C$158	❌	❌	✅	Y / Y	⭐️ 4.9 (128)
Cozy Large Family Home near Lake, AC, Full Kitchen	C$78,020	C$307	68%	4	2.5	2	C$135	❌	❌	✅	Y / Y	⭐️ 5 (34)
~PrivateFencedYard \| 2FamilyRms \| SunshineYellow	C$43,034	C$131	85%	4	2.5	2	C$131	❌	❌	✅	Y / Y	⭐️ 5 (73)
~XtraLargePrivateFencedYard\|BBQ\|AC\|2FamilyRooms	C$43,298	C$136	82%	4	2.5	2	C$131	❌	❌	✅	Y / Y	⭐️ 5 (98)
Elgin Elegance: 4-Bed Home, Sleeps 8, Pet Friendly	C$47,102	C$162	76%	4	2	2	C$183	❌	❌	✅	Y / Y	⭐️ 5 (87)
~PrivateFencedYard\|2FamilyRms\|ParkNear\|BlueBeauty	C$45,209	C$139	84%	4	2.5	2	C$131	❌	❌	✅	Y / Y	⭐️ 5 (82)
Spacious Family Getaway, Hot Tub, Lake, King Suite	C$123,465	C$432	77%	4	2.5	3	C$261	❌	✅	✅	Y / Y	⭐️ 5 (63)
~Faces Park\|Views\|Near Shopping\|FencedYard\|BBQ\|AC	C$42,040	C$148	74%	4	2.5	2	C$131	❌	❌	✅	Y / Y	⭐️ 5 (138)
No FEES Relaxing 4-BR 2,000-sf home w/ pond view	C$58,254	C$199	80%	4	2.5	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Modern luxury spacious home	C$53,767	C$213	68%	4	3	2	C$178	❌	❌	❌	Y / Y	⭐️ 5 (104)
Luxury~4Bed~AC~86"TV~BrandNew in Cranston	C$69,402	C$229	81%	4	3	2	C$257	❌	❌	✅	Y / Y	⭐️ 5 (44)
LUX 4BD AC 3500sqft~Trail~Free Ice Skates~WeberBBQ	C$92,703	C$298	82%	4	3.5	2	C$288	❌	❌	❌	Y / Y	⭐️ 5 (31)
Calgary Charm : 4BR, 2300 sqft Full House w/Garage	C$46,073	C$145	80%	4	2.5	1	C$158	❌	❌	❌	Y / Y	⭐️ 5 (31)
Revival on the 1016	C$49,883	C$165	78%	4	2.5	2	C$156	❌	❌	✅	Y / Y	⭐️ 4.5 (72)
Riverbend Retreat: Spacious Haven	C$38,269	C$141	69%	4	4	1	C$84	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
"Lilac" 4 Bdrm close to nature!	C$40,808	C$171	60%	4	3	2	C$220	❌	❌	❌	Y / Y	⭐️ 5 (28)
3FullBaths~PrivateYard~BBQ~5Beds	C$48,083	C$146	84%	4	3	2	C$131	❌	❌	✅	Y / Y	⭐️ 5 (54)
Premium Affordable Waterfront Open Concept Villa	C$75,368	C$327	62%	4	3	1	C$78	❌	✅	✅	Y / Y	⭐️ 5 (3)
Gorgeous place to stay while visiting Calgary	C$32,997	C$153	55%	4	3.5	2	C$209	❌	❌	❌	Y / Y	⭐️ 5 (53)
Prime Location\| Endless Fun \|4BR\|AC \|Backyard&BBQ	C$121,720	C$372	87%	4	3	2	C$261	❌	❌	✅	Y / Y	⭐️ 5 (26)
Bungalow Near Downtown, Shopping & Restaurants	C$62,183	C$205	79%	4	2	2	C$158	❌	❌	✅	Y / Y	⭐️ 5 (55)
No FEES Homey and trendy -4BR 3b Renovated Home	C$62,477	C$222	77%	4	3	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (167)
Spa Oasis in the heart of Auburn Bay	C$51,431	C$196	69%	4	3.5	2	C$236	❌	❌	✅	Y / Y	⭐️ 5 (45)
Inner City Hideaway - Big Yard!	C$72,512	C$284	69%	4	3	2	C$135	❌	❌	✅	Y / Y	⭐️ 5 (82)
Modern Family Home 5 min from Downtown	C$131,440	C$499	71%	4	3.5	2	C$209	❌	❌	❌	Y / Y	⭐️ 5 (96)
4 Bedroom Family Home in Walden	C$77,859	C$271	76%	4	4	2	C$236	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
ArtsyCentral 4King BR Home w/AC Hot Tub, Fenced yd	C$99,358	C$360	74%	4	3	2	C$199	❌	✅	✅	Y / Y	⭐️ 5 (70)
4 Bedrooms in Beautiful Auburn Bay home	C$45,553	C$271	44%	4	4	3	C$205	❌	❌	❌	Y / Y	⭐️ 5 (95)
4 Bedroom Modern Home in Central SW Calgary	C$56,712	C$344	44%	4	2	3	C$158	❌	❌	❌	Y / Y	⭐️ 5 (124)
Luxurious 4BR Villa - 2 Master Bedrooms Ensuite.	C$41,289	C$230	49%	4	3	2	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Cheerful 4 bedroom home with hot tub & gym	C$135,870	C$368	100%	4	4	4	C$168	✅	✅	✅	Y / Y	⭐️ 5 (8)
Home on a golf course with high-end enjoyment	C$91,922	C$324	75%	4	4	2	C$158	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
Lakefront Home with City Convenience BL265448	C$167,582	C$1,029	42%	4	4	3	C$314	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful New Home 4 Bed 3 Bath	C$61,198	C$190	87%	4	3	1	C$105	❌	❌	❌	Y / Y	⭐️ 5 (18)
Charming Retreat in Mahogany	C$53,500	C$395	37%	4	4.5	15	C$0	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Auburn BayClose to StampedeMountains*Hospital	C$194,267	C$590	90%	4	3.5	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (19)
4 bed 3 bath house on fish creek	C$106,314	C$415	70%	4	3	2	C$104	❌	❌	❌	Y / N	⭐️ 0 (2)
Brand New \| 4 Bedroom \| HUGE Home \| King Bd \| 2TVs	C$54,002	C$237	57%	4	2.5	3	C$368	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

8.5% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$16,944	CA$33,888	CA$50,833	CA$67,777	CA$84,721	CA$169,443	CA$508,331
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$640,000	CA$640,000	CA$640,000	CA$640,000	CA$640,000	CA$640,000	CA$640,000
Down Payment	CA$160,000	CA$160,000	CA$160,000	CA$160,000	CA$160,000	CA$160,000	CA$160,000
Property Appreciation	CA$24,000	CA$48,720	CA$74,181	CA$100,407	CA$127,419	CA$275,133	CA$1,141,809
Total Return	CA$840,944	CA$882,608	CA$925,014	CA$968,184	CA$1,012,141	CA$1,244,577	CA$2,450,141

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.5%

Cap Rate

8.86%

Return on Investment

24.49%

2067 Brightoncrest Common SE Calgary, Alberta, T2Z 1E7

4 bed • 3 bath • 10 guests

Purchase Price

Calgary

Zoning

Laws

Airbnb Investor Score

CA$16,944

Annual Profit

8.9%

Cap Rate

8.5%

Cash on Cash

C$103,851

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$297/night at 57% occupancy.Projected nightly rate is C$280/night at 71% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$73,247

Avg annual revenue

71%

Avg occupancy rate

CA$280

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$30k

C$85k

C$140k

C$195k

CA$16,944

Profit

Revenue

C$103,851

Operating Expenses

C$32,941

Operating Income

C$70,910

Mortgage & Taxes

C$53,965

Profit (Cash Flow)

C$16,944

CA$199,277

Cash Investment

Down Payment

C$160,000

Renos & Furnishing

C$15,277

Closing Costs

C$24,000

Total

C$199,277

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.5%

Cap Rate

8.86%

Return on Investment

24.49%