BNBCalc Short Term Rental Cohost Analysis 25 Tim Sale Dr, Winnipeg, MB, R3Y 0P7

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Owner income

$12,599

Per year

This Airbnb could earn an additional

$1,500

Per month vs a Long-Term Rental

Annual Revenue range

$18,937 - $30,439

Annual Revenue

$17,999

AirDNA projects $92/night at 56% occupancy ($18,817). Airbtics projects $77/night at 64% occupancy ($17,999). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 64% occupancy rate, $77 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,984	$18,937	$27,389	$30,439
Occupancy	56%	69%	77%	81%
Nightly Rate	$62	$72	$94	$98

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Bridgwater \| 3BEDs•Spacious•Walking Trai	$25,703	$79	86%	2	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
New 2 bedroom suite with private entrance	$14,525	$58	67%	2	1	2	$13	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Cozy 2 Bedroom Basement Suite	$14,703	$63	62%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (24)
Glamorous South Winnipeg Home w/King & Queen beds	$28,207	$95	77%	2	2	3	$67	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Beautiful 2 bedroom basement suite with parking.	$17,588	$63	72%	2	1	1	$41	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Modern 1BR Suite + Den, PrariePointe Winnipeg	$13,296	$66	51%	2	1	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (19)
In-Suite Laundry! Townhouse with Patio, Parking &	$29,924	$112	73%	2	2	5	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Serene 2 bedroom condo with balcony and lakeview	$23,662	$97	64%	2	1	30	$37	❌	❌	❌	Y / Y	⭐️ 5 (38)
Gorgeous 2 Bedroom Townhouse	$24,955	$88	75%	2	1	3	$66	❌	❌	✅	Y / Y	⭐️ 4.6 (47)
Your Dream 2-Bedroom Townhouse Awaits Near U of M	$19,983	$78	70%	2	2	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
2 BDRM with Kitchenette close to U of M/IG Stadium	$12,154	$73	42%	2	1	2	$77	❌	❌	❌	Y / Y	⭐️ 5 (32)
Wanderlust - Modern 2-bedroom with all amenities!	$27,035	$116	58%	2	1	30	$41	✅	❌	❌	Y / Y	⭐️ 4.9 (211)
Bridgwater Haven. 2 Queen Beds. Private & Clean	$15,244	$55	72%	2	1	2	$29	❌	❌	❌	Y / Y	⭐️ 5 (58)
2 Bedroom Condo in Bridgwater Centre	$24,105	$89	70%	2	1	2	$88	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Newly built and furnished(full Basement)	$8,616	$64	35%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (26)
Spectacular \| Modern Boho•Spacious•Walking Trails	$30,883	$96	82%	2	1	2	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
South Winnipeg Modern 2BR 1BATH+ Free Parking (306	$27,132	$91	78%	2	1	30	$77	❌	❌	✅	Y / Y	⭐️ 4.6 (25)
Exquisite 2 bedroom guest suite.	$11,384	$65	47%	2	1	1	$5	❌	❌	❌	N / Y	⭐️ 4.8 (278)
Tastefully furnished 2-bed apartment @ Bridgwater!	$23,239	$72	78%	2	1	30	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Beautiful PrivateTownhouse Near U of M	$24,831	$95	70%	2	2	3	$66	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
South Wpg+2 Bdr+Free Parking (205-325)	$26,158	$83	81%	2	1	7	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Comfort zone	$6,266	$55	30%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 0 (0)
2-Room Basement Oasis	$19,003	$118	44%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (72)
Classy, Functional & Modern Spaces : Teahomes	$16,014	$61	62%	2	1	3	$67	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Luxury 2 Bedroom Unit	$24,483	$81	78%	2	1	2	$44	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Luxury two bedroom in a modern basement.	$21,409	$69	83%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Cheerful 2-Bedroom Basement Suite	$23,569	$96	66%	2	1	1	$37	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Exquisitely furnished 2-bed apartment @ Bridgwater	$22,462	$72	78%	2	1	30	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Luxurious Bridgwater \| Spacious•Free Parking•Walki	$28,897	$110	68%	2	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Cozy 2 Bedroom Basement Suite	$15,267	$61	67%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Bright & Stylish suite in the city	$18,282	$61	76%	2	1	2	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Lovely 2bedroom condo close to UofM with free park	$16,771	$58	79%	2	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Courteous!	$13,989	$60	60%	2	1	30	$44	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Modern Condo in South Winnipeg	$28,212	$94	82%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Basement suite available in great location!	$8,490	$50	46%	2	1	1	$18	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Cheerful and cozy 2 bedroom with separate entrance	$11,135	$71	41%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lovely 2 bedroom Condo near University of Manitoba	$17,045	$67	69%	2	1	2	$29	✅	❌	❌	Y / Y	⭐️ 5 (12)
Cozy 2 beds, townhouse.	$5,611	$73	21%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Premium Fort Richmond Oasis	$17,171	$97	47%	2	1	30	$67	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Entire Basement Unit- Close to U of M	$16,216	$59	71%	2	1	3	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (19)

25 Tim Sale Dr Winnipeg, Manitoba, R3Y 0P7

2 bed • 1.5 bath • 4 guests

Winnipeg

Zoning

Laws

$17,999

Annual Revenue

BNBCalc predicts this property will get $77 per night with 64% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% 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.

$19,340

Avg annual revenue

64%

Avg occupancy rate

$77

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

$20k

$30k

$3,600

Profit

Revenue

$17,999

Cleaning

$3,600

Cohost commission

$3,600

Owner payout

$12,599

$0

Cash Investment

Renos & Furnishing

Total