BNBCalc Short Term Rental Investment Analysis 2449 Tallus Heights Dr, West Kelowna, BC, V4T 3M2

1 bed • 1 bath • 2 guests • CA$150,000

BNB

Calc

Annual Revenue

C$36,283

Profit (Cash Flow)

C$11,501

Cap Rate

8.7%

Annual Revenue

C$36,283

AirDNA projects C$187/night at 53% occupancy ($36,282). Airbtics projects C$172/night at 65% occupancy ($40,950). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, C$187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$26,019	C$43,503	C$63,235	C$73,863
Occupancy	49%	70%	81%	86%
Nightly Rate	C$143	C$167	C$209	C$228

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home Away from Home	C$42,063	C$162	70%	1	2	2	C$130	✅	✅	❌	Y / Y	⭐️ 5 (26)
Spacious Suite Perched Above Mission Hill Winery!	C$50,252	C$179	76%	1	2	2	C$65	❌	❌	❌	Y / Y	⭐️ 5 (43)
Sundance Sweet Licence #9037	C$28,013	C$120	63%	1	1	2	C$50	❌	❌	✅	N / Y	⭐️ 5 (49)
Beautiful Suite in Shannon Lake area!	C$31,551	C$183	45%	1	1	2	C$75	❌	❌	❌	Y / Y	⭐️ 5 (84)
Exceptional 1 bedroom suite with all conveniences!	C$43,712	C$209	56%	1	1	1	C$50	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Licensed / 1 Bedroom Private Suite in West Kelowna	C$14,617	C$83	38%	1	1	1	C$80	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Entire Guest Suite With All The Amenities of Home	C$37,189	C$117	86%	1	1	3	C$39	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
𝚆𝚒𝚗𝚎 & 𝙳𝚒𝚗𝚎 𝚊𝚝 𝙲𝚘𝚙𝚙𝚎𝚛 𝚂𝚔𝚢	C$27,396	C$147	49%	1	1	2	C$90	✅	✅	❌	Y / Y	⭐️ 5 (24)
Top floor apartment with hot tub and sauna	C$43,069	C$196	57%	1	1	1	C$90	✅	✅	❌	Y / Y	⭐️ 5 (99)
Lakeview life at Copper Sky Resort	C$52,269	C$148	86%	1	1	2	C$128	✅	✅	✅	Y / Y	⭐️ 4.8 (47)
Beautiful 1B/1B Amenity rich resort condo	C$46,838	C$162	78%	1	1	2	C$90	✅	✅	❌	Y / Y	⭐️ 5 (29)
Carrot Mountain Guest Suite	C$32,579	C$96	74%	1	1	1	C$53	❌	❌	❌	N / Y	⭐️ 5 (94)
Summer Special: Luxury 1br Just For Two	C$66,367	C$213	84%	1	1	5	C$99	✅	✅	✅	Y / Y	⭐️ 5 (82)
Great 1 bedroom by Shannon Lake	C$32,035	C$109	78%	1	1	2	C$50	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Lake view Oasis + Hot Tub and Pool	C$35,516	C$178	50%	1	1	2	C$64	✅	✅	❌	Y / Y	⭐️ 5 (56)
Trails Edge: 10min to Lake Okanagan\| Hikes, Nature	C$25,169	C$113	61%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Peaceful one BR condo overlooking Okanagan Lake	C$64,472	C$194	88%	1	1	2	C$101	✅	✅	❌	Y / Y	⭐️ 5 (63)
Bright one bedroom suite with a view!	C$39,941	C$144	74%	1	1	3	C$60	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Stunning Lake View Suite	C$58,879	C$167	95%	1	1	3	C$90	✅	✅	❌	Y / Y	⭐️ 4.8 (85)
Gorgeous Lake & Mountain views -	C$57,624	C$228	69%	1	1	5	C$0	✅	✅	❌	Y / Y	⭐️ 4.9 (119)
1 Bedroom Top Floor with Lake and Mountain Views	C$45,315	C$158	74%	1	1	3	C$120	✅	✅	❌	Y / Y	⭐️ 5 (42)
Casa Magnolia	C$36,278	C$121	82%	1	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Gorgeous 1 bed condo with spectacular lake views!	C$28,246	C$244	31%	1	1	5	C$121	✅	✅	❌	Y / N	⭐️ 5 (1)
Amazing condo with pool, hot tub and sauna	C$32,020	C$196	43%	1	1	1	C$80	✅	✅	❌	Y / Y	⭐️ 5 (30)
Panoramic Lake View Hillside Suite BL#8136	C$25,165	C$141	45%	1	1	2	C$110	❌	❌	❌	Y / Y	⭐️ 5 (111)
M&Z House next to Shannon Lake and SL Golf Course	C$24,757	C$225	30%	1	1	10	C$101	✅	❌	❌	Y / Y	⭐️ 5 (1)
Resort style amenities with pool & hot tub	C$51,792	C$234	59%	1	1	2	C$151	✅	✅	✅	Y / Y	⭐️ 5 (40)
Piece of Paradise - Luxury Resort Style Living	C$57,964	C$213	71%	1	1	2	C$115	✅	✅	✅	Y / Y	⭐️ 5 (61)
LAKE VIEW with all the Amenities!	C$56,463	C$187	81%	1	1	3	C$101	✅	✅	❌	Y / Y	⭐️ 4.9 (18)
Beautiful Okanagan 1 Bedroom Condo with Pool	C$69,295	C$223	85%	1	1	3	C$0	✅	✅	❌	Y / Y	⭐️ 4.8 (30)
Above ground 1 bedroom on creek	C$15,091	C$125	33%	1	1	2	C$0	❌	❌	❌	N / N	⭐️ 5 (2)
1 Bedroom Condo at West Kelowna's Luxury Resort	C$55,846	C$156	94%	1	1	2	C$101	✅	✅	❌	Y / Y	⭐️ 5 (5)
Top Floor Resort + Lake View!	C$72,277	C$263	74%	1	1	5	C$151	✅	✅	✅	Y / Y	⭐️ 5 (12)
Upper West Kelowna, near Wine Trail and Golfing	C$24,693	C$147	46%	1	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 3 (1)
Pinot Point-vineyard and trails: 30 day+ stays	C$41,757	C$114	100%	1	1	30	C$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Pool, Private Patio, BBQ, Sport Courts, Wineries	C$35,941	C$175	49%	1	1	2	C$136	✅	✅	❌	Y / Y	⭐️ 4.9 (61)
The Hilltop \| West Kelowna Luxury Resort Living	C$44,530	C$225	49%	1	1	3	C$95	✅	✅	✅	Y / Y	⭐️ 5 (10)
Okanagan Bliss! Suite in West Kelowna	C$38,624	C$151	70%	1	1	2	C$0	❌	❌	❌	N / Y	⭐️ 5 (2)
Trailside Suite	C$36,878	C$168	58%	1	1	2	C$60	❌	✅	❌	Y / Y	⭐️ 5 (17)
Amazing Amenities! Heated Pool and Hot Tub !	C$100,717	C$322	84%	1	1	5	C$88	✅	✅	❌	Y / Y	⭐️ 5 (8)

Return Metrics

28.55% 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$11,500	CA$23,001	CA$34,502	CA$46,003	CA$57,504	CA$115,009	CA$345,027
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000	CA$120,000
Down Payment	CA$30,000	CA$30,000	CA$30,000	CA$30,000	CA$30,000	CA$30,000	CA$30,000
Property Appreciation	CA$4,500	CA$9,135	CA$13,909	CA$18,826	CA$23,891	CA$51,587	CA$214,089
Total Return	CA$166,000	CA$182,136	CA$198,411	CA$214,830	CA$231,395	CA$316,596	CA$709,117

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.55%

Cap Rate

8.65%

Return on Investment

43.39%

2449 Tallus Heights Dr West Kelowna, British Columbia, V4T 3M2

1 bed • 1 bath • 2 guests

Purchase Price

C$36,283

Annual Revenue

BNBCalc predicts this property will get $172 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

CA$43,079

Avg annual revenue

65%

Avg occupancy rate

CA$173

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$15k

C$40k

C$70k

C$100k

CA$11,501

Profit

Revenue

C$36,283

Operating Expenses

C$23,297

Operating Income

C$12,986

Mortgage & Taxes

C$1,485

Profit (Cash Flow)

C$11,501

CA$40,272

Cash Investment

Down Payment

C$30,000

Renos & Furnishing

C$5,772

Closing Costs

C$4,500

Total

C$40,272

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.55%

Cap Rate

8.65%

Return on Investment

43.39%