BNBCalc Short Term Rental Rental Arbitrage Analysis 370 Carrall St 202, Vancouver, BC, V6B 2J3

1 bed • 1 bath • 2 guests • CA$0

BNB

Calc

Annual Revenue

C$70,709

Profit (Cash Flow)

C$22,134

Cash on Cash Return

355.3%

Annual Revenue

C$70,709

AirDNA projects C$273/night at 72% occupancy ($71,921). Airbtics projects C$242/night at 80% occupancy ($70,708). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, C$242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$48,292	C$66,977	C$93,728	C$137,776
Occupancy	73%	82%	90%	94%
Nightly Rate	C$176	C$218	C$278	C$392

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing 1 bedroom loft in historic Bodega Studios	C$49,481	C$132	98%	1	1	1	C$106	❌	❌	✅	Y / Y	⭐️ 5 (139)
Gastown Dream Loft	C$129,697	C$417	82%	1	2	2	C$210	❌	✅	❌	Y / Y	⭐️ 5 (44)
1 BD studio with free parking	C$76,293	C$258	79%	1	1	3	C$126	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
★ Central= 1 min to station + Gym/Pool + View ★	C$64,304	C$202	84%	1	1	3	C$106	✅	✅	✅	Y / Y	⭐️ 4.5 (190)
Beautiful Brick & Beam Gastown Heritage Loft!!	C$68,909	C$266	69%	1	1	7	C$103	❌	❌	❌	Y / Y	⭐️ 5 (156)
Cozy & Colourful 1 BR Apt in Historic Gastown	C$49,684	C$172	78%	1	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 5 (191)
Live like a local in historic Gastown!	C$68,652	C$196	94%	1	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 5 (451)
Spacious Gastown Loft \| 20ft ceiling	C$69,219	C$258	71%	1	1.5	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (217)
Mid-Century Stunning Gastown Loft! King Bed!	C$65,325	C$268	65%	1	1	7	C$135	❌	❌	❌	Y / Y	⭐️ 5 (138)
Loft in Vancouver	C$61,819	C$278	57%	1	1	1	C$147	❌	❌	❌	Y / Y	⭐️ 5 (75)
CHIC DOWNTOWN w/ NESPRESSO, PARKING	C$65,855	C$241	72%	1	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (523)
Amazing Views ! Leather Furniture ! Cozy Condo!	C$91,228	C$251	98%	1	1	2	C$147	✅	✅	❌	Y / Y	⭐️ 5 (9)
Urban Zen Studio suite in the heart of Vancouver	C$67,140	C$206	88%	1	1	1	C$116	❌	❌	❌	Y / Y	⭐️ 5 (62)
1 bed condo w/ parking downtown	C$98,536	C$404	65%	1	1	1	C$106	❌	❌	✅	Y / Y	⭐️ 5 (13)
The MUSE - Lovely Loft in Gastown	C$51,029	C$163	83%	1	1	2	C$95	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Cozy Gastown condo with a view!	C$87,303	C$292	80%	1	1	1	C$90	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cozy downtown one-bedroom condo with bay view	C$67,305	C$200	87%	1	1	2	C$106	✅	✅	❌	Y / Y	⭐️ 5 (123)
Vancouver (Gastown) penthouse loft with two decks.	C$95,433	C$392	65%	1	1.5	3	C$159	❌	❌	❌	Y / Y	⭐️ 5 (243)
Gastown 1 bedroom loft!	C$60,035	C$188	82%	1	1	2	C$126	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Condo in downtown Vancouver	C$47,629	C$135	93%	1	1	1	C$127	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Gastown Apartment with Patio & Free Parking	C$49,428	C$156	85%	1	1	2	C$159	❌	❌	✅	Y / Y	⭐️ 5 (42)
Charming Abode Downtown Vancouver	C$96,288	C$389	66%	1	1	1	C$106	✅	✅	✅	Y / Y	⭐️ 5 (27)
NYC Style Unique Oasis - HiCeilings Cool & Bright!	C$63,876	C$229	74%	1	1	1	C$83	❌	❌	❌	Y / Y	⭐️ 4.8 (315)
Cozy 1BR Condominium Suite in West Cordova	C$81,229	C$278	78%	1	1	1	C$175	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Gastown Loft with Workspace, Parking & Nespresso	C$59,169	C$179	90%	1	1	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (145)
Vintage Loft in Converted Warehouse	C$56,667	C$155	97%	1	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 5 (866)
Harbor view Condo \| Pool & Gym	C$59,934	C$198	80%	1	1	1	C$115	❌	✅	❌	Y / Y	⭐️ 4.5 (27)
#Centrally located in Downtown. Swimming pool+gym	C$87,011	C$273	85%	1	1	2	C$106	✅	✅	✅	Y / Y	⭐️ 5 (40)
Great Location! Great View!	C$54,862	C$166	89%	1	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 4.5 (105)
Unique 180 City View Condo 1 Bedroom+ 1 Bathroom	C$83,679	C$292	77%	1	1	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (40)
Characteristic Loft in Downtown with Parking	C$36,584	C$160	59%	1	1	1	C$159	❌	❌	❌	Y / Y	⭐️ 5 (246)
King Bed Lofty Studio Next to Historic Gastown	C$47,214	C$130	99%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.8 (271)
King Bed - Iconic Ocean, City and Mountain Views.	C$142,882	C$430	90%	1	1	3	C$110	❌	❌	❌	Y / Y	⭐️ 5 (42)
Luxury loft in Historic Gastown	C$76,667	C$245	83%	1	1	2	C$122	❌	❌	❌	Y / Y	⭐️ 5 (103)
Luxury Condo in downtown Vancouver	C$69,860	C$208	90%	1	1	3	C$100	❌	❌	❌	Y / Y	⭐️ 5 (203)
Blueberries & Cream, Creek Views & Dreams 1BD/1PRK	C$50,545	C$163	79%	1	1	1	C$100	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
Cozy studio in Gastown!	C$30,402	C$190	43%	1	1	30	C$159	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Trendy Industrial Loft in Historic Gastown	C$65,504	C$192	90%	1	1	7	C$106	❌	❌	✅	Y / Y	⭐️ 5 (150)
Loft with parking, AC, 1 blk Rogers!	C$141,363	C$473	80%	1	1	1	C$106	❌	❌	✅	Y / Y	⭐️ 5 (34)
Bright & Spacious ~ Steps to Chinatown ~ Parking!	C$107,507	C$301	94%	1	1	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (71)

Return Metrics

355.34% 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)	CA$22,133	CA$44,267	CA$66,401	CA$88,534	CA$110,668	CA$221,337	CA$664,011
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	CA$22,133	CA$44,267	CA$66,401	CA$88,534	CA$110,668	CA$221,337	CA$664,011

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

355.34%

Payback Period Days

102

Return on Investment

355.34%

370 Carrall St 202 Vancouver, British Columbia, V6B 2J3

1 bed • 1 bath • 2 guests

Monthly Rent

Vancouver

Zoning

Laws

C$70,709

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$273/night at 72% occupancy.Projected nightly rate is C$242/night at 80% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

CA$72,388

Avg annual revenue

80%

Avg occupancy rate

CA$243

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$30k

C$65k

C$105k

C$145k

CA$22,134

Profit

Revenue

C$70,709

Operating Expenses

C$26,375

Operating Income

C$44,334

Net Effective Rent

C$22,200

Profit (Cash Flow)

C$22,134

CA$6,229

Cash Investment

Renos & Furnishing

C$6,086

Setup Costs

C$143

Total

C$6,229

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

355.34%

Payback Period Days

102