Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 257 Main Street, Saint Adolphe, MB, Canada

3 bed • 2 bath • 9 guests • CA$0

BNB

Calc

Annual Revenue

C$44,083

Profit (Cash Flow)

C$5,500

Cash on Cash Return

44.5%

Annual Revenue

C$44,083

Airbtics projects C$165/night at 73% occupancy ($44,083). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, C$165 rate per night.

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

Percentiles25%50%75%90%
RevenueC$34,171C$42,562C$53,665C$68,532
Occupancy67%74%81%85%
Nightly RateC$135C$151C$174C$213

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
C$38,333
C$138
74%
32.53C$95❌❌❌Y / Y⭐️ 5 (107)
C$39,300
C$208
49%
323C$127❌❌❌Y / Y⭐️ 4.5 (13)
C$67,818
C$257
72%
32.51C$0❌❌❌Y / Y⭐️ 5 (86)
C$70,679
C$265
73%
32.51C$0❌❌❌Y / Y⭐️ 5 (81)
C$43,742
C$167
71%
32.52C$79❌❌❌Y / Y⭐️ 5 (17)
C$41,045
C$174
63%
312C$53❌❌❌Y / Y⭐️ 5 (3)
C$55,350
C$181
79%
32.53C$160❌❌❌Y / Y⭐️ 5 (44)
C$43,197
C$132
85%
32.52C$104❌❌✅Y / Y⭐️ 5 (69)
C$50,215
C$180
74%
322C$175❌❌❌Y / Y⭐️ 5 (58)
C$48,069
C$171
75%
322C$42❌❌❌Y / Y⭐️ 4.5 (19)
C$21,821
C$128
45%
312C$75❌❌❌Y / Y⭐️ 5 (5)
C$39,682
C$127
82%
32.52C$95❌❌✅Y / Y⭐️ 5 (93)
C$50,604
C$178
74%
322C$101❌❌✅Y / Y⭐️ 5 (180)
C$29,860
C$135
58%
311C$42❌❌✅Y / Y⭐️ 5 (325)
C$44,569
C$173
69%
32.52C$47❌❌✅Y / Y⭐️ 5 (412)
C$55,392
C$155
94%
32.52C$104❌❌✅Y / Y⭐️ 5 (126)
C$37,771
C$139
74%
321C$0❌❌❌Y / Y⭐️ 5 (160)
C$42,162
C$129
87%
311C$53❌❌❌Y / Y⭐️ 5 (73)
C$51,254
C$162
83%
32.53C$95❌❌❌Y / Y⭐️ 5 (117)
C$42,659
C$174
67%
32.51C$0❌❌✅Y / Y⭐️ 4.5 (163)
C$38,297
C$148
68%
323C$95❌❌❌Y / Y⭐️ 4.5 (62)
C$81,835
C$276
81%
322C$0❌✅✅Y / Y⭐️ 5 (51)
C$38,063
C$131
75%
32.52C$106❌❌❌Y / Y⭐️ 5 (68)
C$61,850
C$193
87%
32.57C$83❌❌✅Y / Y⭐️ 5 (114)
C$41,672
C$135
80%
31.53C$91❌❌❌Y / Y⭐️ 5 (43)
C$38,929
C$144
70%
31.52C$91❌❌❌Y / Y⭐️ 5 (29)
C$48,069
C$151
84%
322C$127❌❌❌Y / Y⭐️ 5 (42)
C$36,582
C$155
59%
311C$116❌❌❌Y / Y⭐️ 5 (52)
C$51,950
C$162
84%
32.53C$95❌❌❌Y / Y⭐️ 5 (56)
C$43,827
C$170
67%
322C$116❌❌✅Y / Y⭐️ 5 (78)
C$43,686
C$134
86%
32.52C$105❌❌❌Y / Y⭐️ 5 (18)
C$41,539
C$138
80%
312C$85❌❌❌Y / Y⭐️ 5 (122)
C$36,282
C$152
61%
322C$101❌❌❌Y / Y⭐️ 5 (160)
C$39,489
C$135
75%
322C$106❌❌❌Y / Y⭐️ 5 (69)
C$42,120
C$139
80%
32.54C$105❌❌❌Y / Y⭐️ 5 (146)
C$38,392
C$138
76%
312C$0❌❌❌Y / Y⭐️ 5 (58)
C$28,625
C$122
64%
31.52C$0❌❌❌Y / Y⭐️ 4.5 (72)
C$41,702
C$144
73%
321C$144❌❌❌Y / Y⭐️ 5 (121)
C$41,084
C$128
85%
323C$95❌❌✅Y / Y⭐️ 4.5 (66)
C$89,196
C$364
67%
32.51C$0❌❌❌Y / Y⭐️ 5 (80)

Return Metrics

44.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$5,499CA$10,999CA$16,499CA$21,999CA$27,499CA$54,998CA$164,996
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total ReturnCA$5,499CA$10,999CA$16,499CA$21,999CA$27,499CA$54,998CA$164,996

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

44.48%

Payback Period Days

821

Return on Investment

44.48%

property-location

257 Main St Saint Adolphe, Manitoba, R5A 1B5

3 bed • 2 bath • 9 guests

C$44,083

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Airbtics projects C$165/night at 73% occupancy ($44,083).

Top 61% of comparables

Top 36% 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$45,917

Avg annual revenue

73%

Avg occupancy rate

CA$165

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$45k

C$65k

C$90k

Sign up to see the data on 40 all comparables

CA$5,500

Profit

Revenue

C$44,083

Operating Expenses

C$22,983

Operating Income

C$21,100

Net Effective Rent

C$15,600

Profit (Cash Flow)

C$5,500

CA$12,364

Cash Investment

Renos & Furnishing

C$12,220

Setup Costs

C$144

Total

C$12,364

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

44.48%

Payback Period Days

821