BNBCalc Short Term Rental Investment Analysis 220 Broadway Ave E, Regina, SK, S4N 0Z7

3 bed • 1 bath • 7 guests • CA$275,000

BNB

Calc

Annual Revenue

C$41,245

Profit (Cash Flow)

C$12,313

Cap Rate

5.5%

Annual Revenue

C$41,245

AirDNA projects C$107/night at 69% occupancy ($26,987). Airbtics projects C$161/night at 67% occupancy ($39,477). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, C$161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$24,692	C$39,009	C$59,881	C$78,116
Occupancy	55%	67%	80%	89%
Nightly Rate	C$120	C$154	C$199	C$234

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire New Built - Spacious 3-bedroom Suite.	C$38,937	C$122	82%	3	2.5	1	C$67	❌	❌	✅	Y / Y	⭐️ 5 (286)
The Corner Window	C$26,699	C$96	71%	3	1	1	C$92	❌	❌	✅	Y / Y	⭐️ 4.7 (149)
Modern, spacious and cozy house	C$34,987	C$118	77%	3	1	1	C$67	❌	❌	❌	Y / Y	⭐️ 5 (125)
Newly Built. Excellent Condition. 3 bedroom.	C$31,381	C$104	78%	3	1	2	C$57	❌	❌	✅	Y / Y	⭐️ 5 (162)
Entire home. Peaceful and cozy place	C$32,122	C$127	67%	3	2	2	C$51	❌	❌	❌	Y / Y	⭐️ 5 (211)
Bright 3 bedroom suite close to city center	C$27,035	C$125	57%	3	1	2	C$76	❌	❌	✅	Y / N	⭐️ 5 (65)
Upstairs Suite - Renovated and close to downtown	C$33,111	C$102	88%	3	1	2	C$51	❌	❌	✅	Y / Y	⭐️ 5 (59)
Cheerful 3 bedroom family friendly home with gym	C$43,042	C$197	57%	3	1	1	C$154	❌	❌	❌	Y / Y	⭐️ 5 (63)
Large Character Home Downtown	C$33,583	C$157	54%	3	1	2	C$128	❌	❌	❌	Y / Y	⭐️ 5 (23)
Casa Aria, a character home beside Wascana Lake	C$47,936	C$188	67%	3	2	2	C$172	❌	❌	✅	Y / Y	⭐️ 4.8 (155)
The Barnhouse-charming historic home.	C$56,326	C$182	83%	3	2	2	C$51	❌	❌	❌	Y / Y	⭐️ 5 (70)
Luxury Getaway Suite with Sauna , Pool Table ,	C$33,712	C$107	82%	3	1	2	C$92	✅	❌	✅	Y / Y	⭐️ 5 (274)
Beautiful 3-Bedroom home in east Regina	C$58,486	C$254	62%	3	2.5	2	C$154	✅	❌	❌	Y / Y	⭐️ 5 (19)
Regina Downtown brand new 3 rooms suite	C$31,544	C$234	36%	3	1	3	C$124	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Cozy beautiful house by the pool	C$27,234	C$99	69%	3	1	1	C$72	✅	❌	❌	Y / Y	⭐️ 5 (127)
Cozy Home -near RCMP & Hospital	C$39,955	C$220	48%	3	2	2	C$82	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cathedral Gem Close to Co-operators, RCMP, Airport	C$29,355	C$157	49%	3	2	2	C$82	❌	❌	❌	Y / Y	⭐️ 5 (64)
Clean, Cozy, Dog Friendly 3 Bedroom East End Condo	C$40,951	C$125	86%	3	1.5	2	C$76	❌	❌	✅	Y / Y	⭐️ 5 (154)
Clean and quiet main floor of bungalow.	C$41,147	C$120	94%	3	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (165)
Fully Restored Modern Character Home in Cathedral!	C$78,359	C$239	89%	3	2.5	3	C$122	❌	❌	✅	Y / Y	⭐️ 5 (111)
Newly renovated 3 bedroom main floor home	C$38,997	C$114	91%	3	1	1	C$25	❌	❌	✅	Y / Y	⭐️ 5 (165)
Bright home In cathedral	C$29,501	C$128	63%	3	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Modernized Character Home - Close to U of R	C$38,884	C$168	62%	3	1.5	2	C$88	❌	❌	❌	Y / Y	⭐️ 4.5 (175)
Luxurious 3 BR Villa with free parking - King Bed	C$65,679	C$281	62%	3	2.5	2	C$103	❌	❌	✅	Y / Y	⭐️ 5 (34)
Spacious 3-Bedroom Home.	C$43,675	C$124	91%	3	1	1	C$67	❌	❌	✅	Y / Y	⭐️ 5 (294)
Entire guest suite hosted, South Regina	C$37,869	C$129	80%	3	1	5	C$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy Main floor with 3 bedrooms and a sofa bed.	C$26,874	C$134	55%	3	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Parkview townhouse!	C$35,210	C$170	56%	3	3	4	C$42	❌	❌	❌	Y / Y	⭐️ 3.4 (11)
Home Sweet Home - Cozy Stay Near Mosaic Stadium	C$27,742	C$152	50%	3	1.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Great 3 Bed House, 2.5 Bath w/Garage STA21-00131	C$49,719	C$227	53%	3	2.5	5	C$267	❌	❌	✅	Y / Y	⭐️ 5 (4)
Beautiful 3 Bedrooms full house Downtown Regina	C$43,137	C$204	56%	3	1.5	1	C$154	❌	❌	✅	Y / N	⭐️ 4.5 (16)
Entire Pet Friendly House Close to Amenities	C$44,169	C$217	55%	3	1	3	C$97	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
Stylish 3 bedroom home in Regina	C$38,876	C$159	67%	3	2.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Great House-3 beds, 2.5 baths w/garage STA21-00132	C$65,310	C$175	92%	3	2.5	5	C$267	❌	❌	✅	Y / Y	⭐️ 5 (4)
Exquisite 3 BR Villa with Double Garage-King Bed	C$74,110	C$289	70%	3	2.5	2	C$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Luxurious home away from home.	C$33,085	C$174	52%	3	2.5	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
New Modern South End Home - conveniently located	C$65,300	C$232	75%	3	3	2	C$97	❌	❌	❌	Y / Y	⭐️ 5 (12)
Sweet home - Newly renovated - Mainfloor	C$20,111	C$106	52%	3	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Cathedral Charmer close to downtown	C$20,919	C$120	46%	3	1	2	C$88	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Spacious entire house 3 bedrooms	C$27,494	C$103	73%	3	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (38)

Return Metrics

62.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$12,312	CA$24,625	CA$36,938	CA$49,251	CA$61,563	CA$123,127	CA$369,383
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$275,000	CA$275,000	CA$275,000	CA$275,000	CA$275,000	CA$275,000	CA$275,000
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$11,000	CA$22,440	CA$34,337	CA$46,711	CA$59,579	CA$132,067	CA$616,934
Total Return	CA$298,312	CA$322,065	CA$346,275	CA$370,962	CA$396,143	CA$530,194	CA$1,261,317

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

62.42%

Cap Rate

5.46%

Return on Investment

135.32%

220 Broadway Ave E Regina, Saskatchewan, S4N 0Z7

3 bed • 1 bath • 7 guests

Purchase Price

Regina

Zoning

Laws

166

Airbnb Investor Score

-CA$7,472

Annual Profit

5.5%

Cap Rate

62.4%

Cash on Cash

C$41,245

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$107/night at 69% occupancy.Projected nightly rate is C$161/night at 67% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

CA$40,313

Avg annual revenue

67%

Avg occupancy rate

CA$161

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$20k

C$40k

C$60k

C$80k

CA$12,313

Profit

Revenue

C$41,245

Operating Expenses

C$26,210

Operating Income

C$15,035

Mortgage & Taxes

C$2,722

Profit (Cash Flow)

C$12,313

CA$11,473

Cash Investment

Down Payment

C$0

Renos & Furnishing

C$11,473

Total

C$11,473

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

62.42%

Cap Rate

5.46%

Return on Investment

135.32%