BNBCalc Short Term Rental Rental Arbitrage Analysis 312 Rockyspring Grove Northwest, Calgary, AB, Canada

4 bed • 4 bath • 10 guests • $300,000

BNB

Calc

Report by:

clovers-raises0p@icloud.com

Annual Revenue

$65,452

Profit (Cash Flow)

$15,543

Cash on Cash Return

114.3%

Annual Revenue

$65,452

AirDNA projects $224/night at 59% occupancy ($48,270).

BNB Calc projects a 80% occupancy rate, $224 rate per night.

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

Return Metrics

114.28% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,543	$31,086	$46,629	$62,172	$77,715	$155,430	$466,290
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$24,543	$49,356	$74,447	$99,824	$125,497	$258,604	$894,468

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

114.28%

Payback Period Days

319

Return on Investment

180.46%

312 Rockyspring Grove NW Calgary, Alberta, T3G 0A8

4 bed • 4 bath • 10 guests

Monthly Rent

Calgary

Zoning

Laws

$65,452

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,543

Profit

Revenue

$65,452

Operating Expenses

$19,909

Operating Income

$45,543

Net Effective Rent

$30,000

Profit (Cash Flow)

$15,543

$13,600

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$2,600

Total

$13,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

114.28%

Payback Period Days

319