BNBCalc Short Term Rental Cohost Analysis 23966 Abernethy Way, Maple Ridge, BC, V4R 1N2

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Owner income

$16,452

Per year

This Airbnb could earn an additional

$1,959

Per month vs a Long-Term Rental

Annual Revenue range

$22,945 - $43,794

Annual Revenue

$23,503

AirDNA projects $77/night at 56% occupancy ($15,749). Airbtics projects $99/night at 65% occupancy ($23,503). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,580	$22,945	$34,494	$43,794
Occupancy	51%	67%	83%	90%
Nightly Rate	$77	$92	$111	$129

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish Tranquil Home w/ Movie Room & Zen Garden	$24,913	$79	81%	2	2	2	$137	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
Birdtail Retreat: A place to unwind and explore!	$24,378	$110	60%	2	2	2	$29	❌	❌	❌	N / Y	⭐️ 5 (161)
Reid Manor: Tranquil home on 3 acre greenbelt	$35,245	$105	91%	2	2	2	$68	❌	❌	❌	Y / Y	⭐️ 5 (133)
Charming, Spacious Suite w/Private Office Area	$22,834	$87	62%	2	1	2	$92	❌	❌	✅	Y / Y	⭐️ 5 (3)
Gorgeous Maple Ridge Private suite w/ 2 bedrooms	$14,171	$51	75%	2	1	2	$26	❌	❌	❌	Y / Y	⭐️ 4.9 (178)
Modern, self-contained 2b/ 1.5 b suite w/workspace	$17,022	$95	48%	2	2	30	$111	❌	❌	❌	Y / Y	⭐️ 5 (30)
Serene Forest Retreat\| 2BR	$21,744	$102	57%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Cheerful 2 bedroom house on large lot	$29,991	$166	46%	2	1	3	$55	❌	❌	❌	Y / Y	⭐️ 5 (9)
2 BR Suite in New House with private patio	$27,588	$114	64%	2	1	1	$58	❌	❌	✅	Y / Y	⭐️ 5 (43)
Urban cabin	$28,655	$89	85%	2	1	1	$59	❌	❌	✅	Y / Y	⭐️ 5 (89)
Brand New Two Bedrooms Two bathrooms Entire Suite.	$34,230	$140	66%	2	2	4	$48	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Albion Home	$18,252	$76	65%	2	1	3	$52	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Up on the Hill	$21,534	$78	71%	2	1	2	$44	❌	❌	❌	Y / Y	⭐️ 5 (30)
Modern Gateway Suite in Maple Ridge - BC	$17,892	$81	59%	2	1	2	$37	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Beautiful Farm Holiday cabin unitA54²	$20,766	$75	73%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Fort Langley Carriage Suite	$23,894	$116	47%	2	1	1	$111	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Modern 2-bedroom Independent Suite in Maple Ridge	$19,405	$76	68%	2	1	2	$66	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Saffari’s Sanctuary	$34,797	$103	90%	2	1	5	$72	✅	❌	✅	Y / Y	⭐️ 5 (31)
1300 sft Private suite in Riverside cabin	$18,108	$63	75%	2	1	1	$51	❌	❌	❌	N / Y	⭐️ 4.4 (59)
New, Spacious 2 Bedrooms suite in downtown !	$29,878	$94	83%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
2BR guest Suite with beautiful backyard	$22,231	$102	56%	2	1	2	$88	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Cozy 2 bedroom suite in Maple Ridge	$17,421	$70	68%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (57)
New Cozy 2BedRooms, 2Queen Beds,Ground Level suite	$24,413	$71	88%	2	1	4	$111	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cheerful 2-bedroom home with work space	$22,553	$79	78%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (95)
Cozy,quiet and family 2 bedroom suite	$23,695	$91	70%	2	1	30	$74	❌	❌	✅	Y / Y	⭐️ 4.6 (21)
"Tranquil Trailside Haven”	$17,925	$88	52%	2	1	2	$112	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful FarmHoliday cabinB 54²	$13,210	$72	47%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (19)
Entire Guest suite with private entry and backyard	$8,199	$125	16%	2	1	1	$74	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Luxury Executive Suite	$36,823	$117	83%	2	1	3	$88	✅	❌	❌	Y / Y	⭐️ 5 (29)
Rustic Riverside Retreat - Private Cabin Getaway!	$13,969	$189	20%	2	1	3	$55	❌	❌	✅	N / Y	⭐️ 4.9 (24)
Sunlit 2-bed kitchen huge living area 1,400 sq ft	$20,804	$196	29%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Golden Ears Getaway	$29,293	$89	88%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
2 Bedrooms unit with private entry	$21,897	$110	54%	2	1	1	$36	❌	❌	✅	Y / Y	⭐️ 4.1 (9)
Luxurious, Urban 2 Bedroom Oasis Suite	$22,876	$125	50%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Our Beautiful 2 Bedroom Basement Suite	$22,620	$66	92%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Spacious 2-Bedroom Suite	$9,839	$128	21%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (54)
Modern, luxurious & peaceful unit for any occasion	$16,887	$101	45%	2	1	2	$52	✅	❌	✅	Y / Y	⭐️ 4.8 (65)
Peaceful modern 5★ with fireplace, patio & BBQ	$30,255	$95	85%	2	1	3	$44	❌	❌	❌	Y / Y	⭐️ 5 (105)
Modern Suite	$30,454	$80	100%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (9)
PRIVATE 2 BEDROOM suite with all essentials	$24,522	$67	100%	2	1	28	$52	❌	❌	❌	Y / Y	⭐️ 4.8 (149)

23966 Abernethy Way Maple Ridge, British Columbia, V4R 1N2

2 bed • 1 bath • 6 guests

$23,503

Annual Revenue

BNBCalc predicts this property will get $99 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$22,879

Avg annual revenue

65%

Avg occupancy rate

$99

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

$5k

$15k

$25k

$40k

$4,701

Profit

Revenue

$23,503

Cleaning

$4,150

Cohost commission

$4,701

Owner payout

$16,452

$0

Cash Investment

Renos & Furnishing

Total