BNBCalc Short Term Rental Investment Analysis 390 Redstone Blvd, Calgary, AB, T3N 1B7

2 bed • 2.5 bath • 4 guests • $255,970

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$20,965

Profit (Cash Flow)

-$12,707

Cap Rate

1.8%

Annual Revenue

$20,965

AirDNA projects $82/night at 70% occupancy ($20,965). Airbtics projects $88/night at 72% occupancy ($23,141). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $82 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,405	$24,552	$30,603	$41,435
Occupancy	61%	77%	81%	92%
Nightly Rate	$74	$83	$99	$118

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 2 bedroom condo with den	$28,728	$85	81%	2	2	1	$88	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
24/7 GYM \| FREE Parking \| NEW Home \| KING Bed	$33,005	$89	97%	2	2	1	$66	❌	❌	✅	Y / Y	⭐️ 4.8 (105)
Brand New Cozy 2BR Condo by Airport/Crossiron UGPK	$34,038	$124	75%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
stylish 2 bedrooms suit 11 min to Airport	$22,177	$74	77%	2	1	1	$73	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Cozy basement suite	$13,200	$42	80%	2	1	2	$37	❌	❌	❌	N / N	⭐️ 4.6 (106)
Brand new suite close to Airport	$30,261	$106	78%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
Brand New 2BR Modern Suite 11 min to Airport	$18,984	$74	68%	2	1	1	$66	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
W/AC NEW 2BR Condo Mins to YYC and Crossiron Mall	$25,019	$70	89%	2	1	28	$66	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Guest Suite near the airport with private entrance	$16,899	$81	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Dawnae's cozy corner	$17,875	$111	44%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.9 (11)
COZY 2BR Near Airport/Highway	$18,198	$79	55%	2	3	1	$63	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
Condo Suite Nearby YYC & CrossIron Mall	$20,030	$72	66%	2	1	1	$58	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
New Suite, Close to airport & 18 min to downtown	$22,922	$150	39%	2	1	1	$74	❌	❌	❌	Y / Y	⭐️ 5 (17)
Homey 2 BR Townhouse Near Calgary airport	$28,858	$83	95%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Entire Condo--Rocky mountain views	$29,346	$92	81%	2	2	3	$92	❌	❌	❌	Y / Y	⭐️ 4.8 (35)

Return Metrics

-18.84% 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)	-$12,707	-$25,414	-$38,122	-$50,829	-$63,536	-$127,073	-$381,221
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$2,514	$5,184	$8,018	$11,028	$14,223	$33,407	$204,776
Down Payment	$51,194	$51,194	$51,194	$51,194	$51,194	$51,194	$51,194
Property Appreciation	$7,679	$15,588	$23,735	$32,126	$40,769	$88,032	$365,336
Total Return	$49,045	$47,282	$45,921	$44,980	$44,475	$49,212	$251,042

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.84%

Cap Rate

1.78%

Return on Investment

-3.28%

390 Redstone Blvd Calgary, Alberta, T3N 1B7

2 bed • 2.5 bath • 4 guests

Purchase Price

Calgary

Zoning

Laws

$20,965

Annual Revenue

BNBCalc predicts this property will get $88 per night with 72% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 54% of comparables

Seasonality

15 Airbnb Comparables

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

$23,969

Avg annual revenue

72%

Avg occupancy rate

$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

$10k

$20k

$25k

$35k

-$12,707

Profit

Revenue

$20,965

Operating Expenses

$16,405

Operating Income

$4,560

Mortgage & Taxes

$17,267

Profit (Cash Flow)

-$12,707

$57,819

Cash Investment

Down Payment

$51,194

Renos & Furnishing

$6,625

Total

$57,819

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.84%

Cap Rate

1.78%

Return on Investment

-3.28%