BNBCalc Short Term Rental Investment Analysis 361 Panora Way NW, Calgary, AB, T3P 1E5

1 bed • 1 bath • 2 guests • CA$70,000

BNB

Calc

Annual Revenue

C$29,854

Profit (Cash Flow)

C$1,771

Cap Rate

9.3%

Annual Revenue

C$29,854

AirDNA projects C$101/night at 73% occupancy ($26,957). Airbtics projects C$88/night at 67% occupancy ($21,605). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 82% occupancy rate, C$100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$15,113	C$21,864	C$30,531	C$38,276
Occupancy	56%	71%	82%	90%
Nightly Rate	C$73	C$83	C$100	C$114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Oasis of Serenity	C$23,332	C$68	88%	1	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (99)
Brand New Stylish Suite with separate entrance	C$19,450	C$77	67%	1	1	2	C$31	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cozy Modern Private Suite	C$26,267	C$124	57%	1	1	2	C$26	❌	❌	✅	N / N	⭐️ 4.8 (61)
Guest suite in Calgary	C$26,273	C$101	71%	1	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (196)
A Brand new Cozy one Bedroom Guest suite	C$21,521	C$68	83%	1	1	2	C$31	❌	❌	❌	Y / N	⭐️ 5 (70)
Guest suite - 15min to airport	C$22,973	C$83	76%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (129)
Walkout Renovated Basement Suite NW	C$23,389	C$64	99%	1	1	7	C$31	❌	❌	❌	Y / Y	⭐️ 5 (98)
⭐️⭐️⭐Luxury Modern Legal Suite near YYC❤️ King BDR	C$28,105	C$100	75%	1	1	2	C$71	❌	❌	❌	Y / Y	⭐️ 5 (109)
New 1-Bedroom Place with Free Parking on Site	C$22,556	C$80	75%	1	1	1	C$63	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
Cozy private guest house, easy commute to DT/YYC	C$33,172	C$101	87%	1	1	1	C$53	❌	❌	✅	N / Y	⭐️ 4.9 (31)
Cozy 1 bedroom Suite in Prestigious Panorama Hills	C$17,678	C$67	70%	1	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Lammy's Place. Beautiful, one bedroom plus den.	C$14,622	C$87	44%	1	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
⭐Cozy Elegant Guest Suite - Home Away From Home!⭐	C$24,360	C$81	82%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (239)
Adorable one bedroom suite in Calgary. Cozy&Clean	C$15,833	C$68	61%	1	1	1	C$37	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
1 bedroom walkout suite with private entry	C$16,198	C$98	44%	1	1	1	C$31	❌	❌	❌	N / Y	⭐️ 4.5 (50)
Executive Walkout Basement Suite - Close to Banff	C$20,951	C$95	60%	1	1	1	C$0	❌	❌	❌	N / N	⭐️ 5 (40)
Cozy Urban Retreat.	C$8,911	C$81	30%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
One bedroom Haven away from home (Brand New)	C$22,394	C$83	72%	1	1	3	C$105	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern & Spacious Guest Suite \| Free Parking	C$39,116	C$135	79%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Peaceful Modern Cozy Basement	C$19,986	C$93	59%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
New 1 Bedroom Suite	C$23,749	C$81	78%	1	1	3	C$41	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cozy & splendid 1 bedroom legal and private suite	C$19,309	C$83	59%	1	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (12)
A cozy one bedroom apartment	C$31,661	C$107	81%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
"The Ranch" Basement Suite airport	C$31,777	C$95	91%	1	1	1	C$0	❌	❌	❌	N / Y	⭐️ 4.7 (343)
$0 Cleaning Fee \| KING BED Staycation in the Hills	C$37,027	C$158	64%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Home away from home oasis	C$12,406	C$74	44%	1	1	2	C$31	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
One Bedroom In The Heart Of Evanston	C$11,653	C$74	43%	1	1.5	3	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Peace Inn basement	C$15,198	C$77	54%	1	1	5	C$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Beautiful & Spacious 1BR suite in NW, close 2 YYC	C$34,126	C$103	90%	1	1	2	C$37	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
The Place	C$22,173	C$78	72%	1	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (21)
Spacious private unit with separate entrance	C$18,139	C$57	87%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
2 Beds Cozy Suite in a Walkout Basement in NW	C$14,593	C$114	35%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Private suite close to Airport w/wiFi & parking	C$15,614	C$70	55%	1	1	1	C$105	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
New & Clean 1 Bedroom in Calgary,15mins from YYC.	C$32,835	C$90	100%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
"Brand New Cozy One-Bedroom close to Airport"	C$17,097	C$57	82%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern Guest Suite for Comfort	C$18,936	C$56	90%	1	1	3	C$53	❌	❌	❌	N / N	⭐️ 5 (4)
Your Home Away From Home	C$18,437	C$83	61%	1	1	1	C$21	❌	❌	✅	Y / N	⭐️ 0 (0)
New Entire Basement/King Bed/AC/ Mountains and YYC	C$20,048	C$112	38%	1	1	1	C$158	❌	❌	❌	Y / Y	⭐️ 5 (4)
Private bedroom with ensuite/New	C$22,778	C$71	81%	1	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

7.99% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$1,770	CA$3,541	CA$5,312	CA$7,083	CA$8,854	CA$17,708	CA$53,124
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$56,000	CA$56,000	CA$56,000	CA$56,000	CA$56,000	CA$56,000	CA$56,000
Down Payment	CA$14,000	CA$14,000	CA$14,000	CA$14,000	CA$14,000	CA$14,000	CA$14,000
Property Appreciation	CA$2,100	CA$4,263	CA$6,490	CA$8,785	CA$11,149	CA$24,074	CA$99,908
Total Return	CA$73,870	CA$77,804	CA$81,803	CA$85,868	CA$90,003	CA$111,782	CA$223,033

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.99%

Cap Rate

9.27%

Return on Investment

20.57%

361 Panora Way NW Unit Calgary, Alberta, T3P 1E5

1 bed • 1 bath • 2 guests

Purchase Price

Calgary

Zoning

Laws

Airbnb Investor Score

CA$1,770

Annual Profit

9.3%

Cap Rate

8.0%

Cash on Cash

C$29,854

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$101/night at 73% occupancy.Projected nightly rate is C$88/night at 67% 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.

CA$21,935

Avg annual revenue

67%

Avg occupancy rate

CA$88

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$10k

C$20k

C$30k

C$40k

CA$1,771

Profit

Revenue

C$29,854

Operating Expenses

C$23,361

Operating Income

C$6,493

Mortgage & Taxes

C$4,722

Profit (Cash Flow)

C$1,771

CA$22,152

Cash Investment

Down Payment

C$14,000

Renos & Furnishing

C$6,052

Closing Costs

C$2,100

Total

C$22,152

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.99%

Cap Rate

9.27%

Return on Investment

20.57%