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 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}

Percentiles25%50%75%90%
RevenueC$24,692C$39,009C$59,881C$78,116
Occupancy55%67%80%89%
Nightly RateC$120C$154C$199C$234

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
Entire New Built - Spacious 3-bedroom Suite.
C$38,937
C$122
82%
32.51C$67❌❌✅Y / Y⭐️ 5 (286)
The Corner Window
C$26,699
C$96
71%
311C$92❌❌✅Y / Y⭐️ 4.7 (149)
Modern, spacious and cozy house
C$34,987
C$118
77%
311C$67❌❌❌Y / Y⭐️ 5 (125)
Newly Built. Excellent Condition. 3 bedroom.
C$31,381
C$104
78%
312C$57❌❌✅Y / Y⭐️ 5 (162)
Entire home. Peaceful and cozy place
C$32,122
C$127
67%
322C$51❌❌❌Y / Y⭐️ 5 (211)
Bright 3 bedroom suite close to city center
C$27,035
C$125
57%
312C$76❌❌✅Y / N⭐️ 5 (65)
Upstairs Suite - Renovated and close to downtown
C$33,111
C$102
88%
312C$51❌❌✅Y / Y⭐️ 5 (59)
Cheerful 3 bedroom family friendly home with gym
C$43,042
C$197
57%
311C$154❌❌❌Y / Y⭐️ 5 (63)
Large Character Home Downtown
C$33,583
C$157
54%
312C$128❌❌❌Y / Y⭐️ 5 (23)
Casa Aria, a character home beside Wascana Lake
C$47,936
C$188
67%
322C$172❌❌✅Y / Y⭐️ 4.8 (155)
The Barnhouse-charming historic home.
C$56,326
C$182
83%
322C$51❌❌❌Y / Y⭐️ 5 (70)
Luxury Getaway Suite with Sauna , Pool Table ,
C$33,712
C$107
82%
312C$92✅❌✅Y / Y⭐️ 5 (274)
Beautiful 3-Bedroom home in east Regina
C$58,486
C$254
62%
32.52C$154✅❌❌Y / Y⭐️ 5 (19)
Regina Downtown brand new 3 rooms suite
C$31,544
C$234
36%
313C$124❌❌❌Y / Y⭐️ 4.5 (31)
Cozy beautiful house by the pool
C$27,234
C$99
69%
311C$72✅❌❌Y / Y⭐️ 5 (127)
Cozy Home -near RCMP & Hospital
C$39,955
C$220
48%
322C$82❌❌❌Y / Y⭐️ 5 (9)
Cathedral Gem Close to Co-operators, RCMP, Airport
C$29,355
C$157
49%
322C$82❌❌❌Y / Y⭐️ 5 (64)
Clean, Cozy, Dog Friendly 3 Bedroom East End Condo
C$40,951
C$125
86%
31.52C$76❌❌✅Y / Y⭐️ 5 (154)
Clean and quiet main floor of bungalow.
C$41,147
C$120
94%
311C$0❌❌✅Y / Y⭐️ 5 (165)
Fully Restored Modern Character Home in Cathedral!
C$78,359
C$239
89%
32.53C$122❌❌✅Y / Y⭐️ 5 (111)
Newly renovated 3 bedroom main floor home
C$38,997
C$114
91%
311C$25❌❌✅Y / Y⭐️ 5 (165)
Bright home In cathedral
C$29,501
C$128
63%
312C$0❌❌❌Y / Y⭐️ 5 (26)
Modernized Character Home - Close to U of R
C$38,884
C$168
62%
31.52C$88❌❌❌Y / Y⭐️ 4.5 (175)
Luxurious 3 BR Villa with free parking - King Bed
C$65,679
C$281
62%
32.52C$103❌❌✅Y / Y⭐️ 5 (34)
Spacious 3-Bedroom Home.
C$43,675
C$124
91%
311C$67❌❌✅Y / Y⭐️ 5 (294)
Entire guest suite hosted, South Regina
C$37,869
C$129
80%
315C$0❌❌❌Y / Y⭐️ 5 (30)
Cozy Main floor with 3 bedrooms and a sofa bed.
C$26,874
C$134
55%
311C$0❌❌❌Y / Y⭐️ 5 (33)
Parkview townhouse!
C$35,210
C$170
56%
334C$42❌❌❌Y / Y⭐️ 3.4 (11)
Home Sweet Home - Cozy Stay Near Mosaic Stadium
C$27,742
C$152
50%
31.51C$0❌❌❌Y / Y⭐️ 5 (57)
Great 3 Bed House, 2.5 Bath w/Garage STA21-00131
C$49,719
C$227
53%
32.55C$267❌❌✅Y / Y⭐️ 5 (4)
Beautiful 3 Bedrooms full house Downtown Regina
C$43,137
C$204
56%
31.51C$154❌❌✅Y / N⭐️ 4.5 (16)
Entire Pet Friendly House Close to Amenities
C$44,169
C$217
55%
313C$97❌❌✅Y / Y⭐️ 4.6 (12)
Stylish 3 bedroom home in Regina
C$38,876
C$159
67%
32.52C$0❌❌❌Y / Y⭐️ 4.5 (25)
Great House-3 beds, 2.5 baths w/garage STA21-00132
C$65,310
C$175
92%
32.55C$267❌❌✅Y / Y⭐️ 5 (4)
Exquisite 3 BR Villa with Double Garage-King Bed
C$74,110
C$289
70%
32.52C$0❌❌✅Y / Y⭐️ 5 (13)
Luxurious home away from home.
C$33,085
C$174
52%
32.53C$0❌❌❌Y / Y⭐️ 5 (15)
New Modern South End Home - conveniently located
C$65,300
C$232
75%
332C$97❌❌❌Y / Y⭐️ 5 (12)
Sweet home - Newly renovated - Mainfloor
C$20,111
C$106
52%
311C$0❌❌❌Y / Y⭐️ 4.5 (14)
Cathedral Charmer close to downtown
C$20,919
C$120
46%
312C$88❌❌❌Y / Y⭐️ 4.8 (87)
Spacious entire house 3 bedrooms
C$27,494
C$103
73%
321C$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

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$12,312CA$24,625CA$36,938CA$49,251CA$61,563CA$123,127CA$369,383
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$275,000CA$275,000CA$275,000CA$275,000CA$275,000CA$275,000CA$275,000
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$11,000CA$22,440CA$34,337CA$46,711CA$59,579CA$132,067CA$616,934
Total ReturnCA$298,312CA$322,065CA$346,275CA$370,962CA$396,143CA$530,194CA$1,261,317

Property Appreciation:

4%

Revenue Appreciation:

0%

Cash on Cash Return

62.42%

Cap Rate

5.46%

Return on Investment

135.32%

property-location

220 Broadway Ave E Regina, Saskatchewan, S4N 0Z7

3 bed • 1 bath • 7 guests

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.

Top 41% of comparables

Top 44% 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$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

Sign up to see the data on 40 all comparables

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

4%

Revenue Appreciation

0%

Cash on Cash Return

62.42%

Cap Rate

5.46%

Profit (Cummulative)

C$12,313

C$275,000

C$11,473

C$11,000

C$0

Total Gain

C$26,690