BNBCalc Short Term Rental Investment Analysis 2929 Barnet Highway, Coquitlam, BC, Canada

1 bed • 1 bath • 1 guests • $12,122,121

BNB

Calc

Annual Revenue

$31,820

Profit (Cash Flow)

-$803,717

Cap Rate

0.1%

Annual Revenue

$31,820

AirDNA projects $120/night at 70% occupancy ($30,680). Airbtics projects $87/night at 78% occupancy ($24,785). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 88% occupancy rate, $99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,429	$24,727	$32,463	$39,948
Occupancy	67%	79%	88%	94%
Nightly Rate	$70	$84	$99	$114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 1BDR in CoquitlamCenter	$35,720	$111	86%	1	1	2	$70	✅	❌	✅	Y / N	⭐️ 4.9 (26)
Everything you could want!	$22,437	$80	74%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (215)
Whole Guest Suite to Yourself at Coquitlam Centre!	$19,045	$76	65%	1	1	2	$74	❌	❌	❌	Y / Y	⭐️ 4.3 (16)
Truly a gem! Your home, finally	$20,844	$85	67%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Clean 1 Bedroom Suite central to everything	$28,109	$91	83%	1	1	2	$66	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
Starlight Poolside Suite	$24,206	$95	68%	1	1	2	$55	✅	❌	❌	N / Y	⭐️ 4.9 (116)
Brand New Elegant and Minimalist One Bedroom Suite	$24,236	$99	65%	1	1	1	$44	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Howard Johansson	$18,827	$54	92%	1	1	30	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
安静舒适的一房一厅	$20,098	$66	81%	1	1	2	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Coquitlam Luxury & Modern house	$27,404	$73	96%	1	1	4	$133	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Comfortable Bright Suite	$15,255	$60	67%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.9 (180)
Guest Suite in Coquitlam	$16,112	$71	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (42)
Unique, nature parklike setting, steps to inlet	$25,970	$78	90%	1	1	2	$52	❌	❌	❌	N / Y	⭐️ 4.8 (87)
Poolside Retreat	$29,155	$93	84%	1	1	2	$52	✅	❌	❌	Y / Y	⭐️ 5 (56)
Super Spacious Guest Suite	$23,063	$70	88%	1	2	30	$41	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Contemporary Luxury: 1BR Suite, King Bed+Sofabed	$24,875	$90	73%	1	1	2	$73	❌	❌	❌	Y / Y	⭐️ 5 (8)
Stylish Apartment in Coquitlam	$35,792	$127	77%	1	2	5	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Prime Suite 10mins walk from Transit and Mall	$31,923	$89	98%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Beautiful 1 Bedroom suite in Port Coquitlam	$17,892	$64	73%	1	1	2	$44	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Unique Guest Suite in beautiful Port Coquitlam	$24,792	$81	81%	1	1	3	$73	❌	❌	❌	Y / Y	⭐️ 5 (25)
Bright & Cozy Suburban Living in Oxford Heights	$26,384	$83	85%	1	1	2	$37	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
1 bdrm 1 bath in Coquitlam, beautiful backyard	$16,997	$86	54%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Entire 1 BR Guest House Unit	$29,034	$84	91%	1	1	31	$41	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Bright Suite & Office by SkyTrain	$37,816	$123	84%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Beautiful New 1-Bedroom Ranch Park Retreat	$24,145	$82	78%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Garden suite in the park	$27,284	$84	87%	1	1	3	$44	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
1-Bedroom in a 10 min walk to Coquitlam Skytrain	$22,309	$63	94%	1	1	2	$88	❌	❌	✅	N / Y	⭐️ 4.9 (83)
NH Home	$50,593	$144	96%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Spacious 1BR w/ view&yard - walk to skytrain	$33,994	$108	86%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Charming Suite – Cozy Getaway with Nearby Greenery	$16,710	$58	76%	1	1	31	$96	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
Private entrance family style garden level basemen	$13,626	$59	61%	1	1	6	$66	❌	❌	❌	Y / Y	⭐️ 4.3 (18)
Forest view	$12,648	$96	36%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (33)
HairBnB's Studio in City Centre	$29,098	$106	75%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
A cozy place to stay - 1 bedroom and 1 den	$18,087	$87	54%	1	1	30	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
BRIGHT 1BR Apt Coquitlam Center/ Parking!	$32,821	$113	78%	1	1	1	$47	❌	❌	❌	Y / Y	⭐️ 4.3 (117)
Sunset View, 5min to Skytrain/Mall, Parking, Gym	$38,687	$114	92%	1	1	30	$75	❌	❌	❌	Y / Y	⭐️ 5 (32)
Coquitlam Center Apartment	$36,226	$101	98%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
House MILA	$12,180	$52	64%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Cosy Private Room	$23,987	$69	93%	1	1	3	$52	❌	❌	❌	Y / Y	⭐️ 5 (33)
Condo with elevator, parking & AC - long term stay	$30,992	$116	73%	1	1	30	$147	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

-28.78% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$803,716	-$1,607,433	-$2,411,149	-$3,214,866	-$4,018,583	-$8,037,166	-$24,111,499
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,697,696	$9,697,696	$9,697,696	$9,697,696	$9,697,696	$9,697,696	$9,697,696
Down Payment	$2,424,424	$2,424,424	$2,424,424	$2,424,424	$2,424,424	$2,424,424	$2,424,424
Property Appreciation	$363,663	$738,237	$1,124,047	$1,521,432	$1,930,739	$4,168,995	$17,301,448
Total Return	$11,682,067	$11,252,924	$10,835,018	$10,428,687	$10,034,277	$8,253,950	$5,312,069

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28.78%

Cap Rate

0.11%

Return on Investment

-11.49%

2929 Barnet Hwy Coquitlam, British Columbia, V3B 5R5

1 bed • 1 bath • 1 guests

Purchase Price

-119

Airbnb Investor Score

-$803,716

Annual Profit

0.1%

Cap Rate

-28.8%

Cash on Cash

$31,820

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 70% occupancy.Projected nightly rate is $87/night at 78% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$25,484

Avg annual revenue

78%

Avg occupancy rate

$87

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

$10k

$25k

$35k

$50k

-$803,717

Profit

Revenue

$31,820

Operating Expenses

$17,817

Operating Income

$14,003

Mortgage & Taxes

$817,720

Profit (Cash Flow)

-$803,717

$2,792,338

Cash Investment

Down Payment

$2,424,424

Renos & Furnishing

$4,250

Closing Costs

$363,664

Total

$2,792,338

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-28.78%

Cap Rate

0.11%

Return on Investment

-11.49%