BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4687 Huxley Ave, Burnaby, BC, V5G 3E9

1 bed • 1 bath • 2 guests • CA$1,900,000

BNB

Calc

Annual Revenue

C$57,069

Profit (Cash Flow)

C$11,275

Cap Rate

1.6%

Annual Revenue

C$57,069

AirDNA projects C$112/night at 86% occupancy ($35,040). Airbtics projects C$143/night at 87% occupancy ($45,446). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 95% occupancy rate, C$164 rate per night.

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

Percentiles25%50%75%90%
RevenueC$32,516C$42,556C$58,765C$87,972
Occupancy79%90%95%100%
Nightly RateC$110C$126C$164C$233

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern East Vancouver Tiny Home
C$50,691
C$134
100%
111C$106❌❌✅Y / Y⭐️ 5 (78)
Cozy 1 Bedroom Suite
C$47,287
C$122
100%
111C$90❌❌❌Y / Y⭐️ 5 (250)
A/C Luxury Modern 1BE1BA @Metrotown
C$73,900
C$207
94%
111C$122✅✅❌Y / Y⭐️ 5 (48)
Cozy Private suite w/ Kitchen, Close to DT
C$24,246
C$63
99%
112C$69❌❌❌Y / Y⭐️ 4.5 (239)
Burnaby Good Location one Bedroom Metrotown
C$45,911
C$169
72%
112C$84❌❌❌Y / Y⭐️ 4.5 (27)
Cozy 2beds&spacious rooms, close to transit
C$48,623
C$140
91%
111C$84❌❌❌Y / Y⭐️ 5 (43)
Comfy suite w 10 min train to DT
C$34,474
C$127
71%
112C$63❌❌❌Y / Y⭐️ 5 (33)
1 bedr near SkyTrain w/private entrance & bathroom
C$32,780
C$97
91%
111C$63❌❌❌Y / Y⭐️ 5 (84)
Deluxe Suite 1B+1Bath Metrotown Skytrain
C$58,565
C$177
89%
112C$84❌❌❌Y / Y⭐️ 4.5 (4)
ComfySuite in Joyce&Kingsway Near Train/Restaurant
C$38,683
C$120
86%
112C$69❌❌❌N / Y⭐️ 5 (120)
Private Suite w. King Bed n Kitchen. Ground Level
C$80,430
C$233
93%
112C$73❌❌❌N / Y⭐️ 5 (29)
New renovate clean warm suite Metrotown Park &BCIT
C$43,019
C$127
91%
112C$83❌❌❌Y / Y⭐️ 5 (60)
Metrotown 1 BD&1BA Luxury apartment
C$52,936
C$164
85%
112C$94❌❌❌Y / Y⭐️ 5 (77)
Home Away from Home in Vancouver⭐️1 Bed + 1 Bath
C$39,574
C$122
87%
113C$87❌❌❌N / Y⭐️ 5 (134)
★ Modern Private Suite ★ | Close to Everything
C$24,708
C$72
90%
111C$37❌❌❌Y / Y⭐️ 4.5 (292)
Sunshine Suite: 2 beds, private and full kitchen
C$40,601
C$109
100%
111C$84❌❌❌Y / Y⭐️ 5 (80)
Hotel room no kitchen, pets,2minute from casino
C$35,193
C$136
68%
111C$127❌❌✅Y / Y⭐️ 4.5 (54)
Pets ok, Sleeps 4, Brentwood/2 minute drive casino
C$39,712
C$116
89%
111C$137❌❌✅Y / Y⭐️ 5 (115)
Charm & Convenience✩Fast WIFI Queen Bed, Skytrain✩
C$43,530
C$154
77%
112C$0❌❌❌Y / Y⭐️ 5 (125)
Pets ok,Sleeps4, 2minutes casino
C$48,278
C$142
89%
111C$126❌❌✅Y / Y⭐️ 5 (88)
AC/BBQ /Kitchenette /Family Friendly NeighbourHood
C$84,758
C$252
92%
112C$0❌❌❌Y / Y⭐️ 5 (138)
A Private Cozy Suite | FIVE mins Walk to Skytrain
C$34,092
C$116
77%
111C$63❌❌❌N / Y⭐️ 5 (145)
Renfrew Heights Retreat
C$39,883
C$112
96%
112C$63❌❌❌Y / Y⭐️ 5 (78)
New renovate warm clean suite near Metrotown park
C$43,730
C$123
96%
112C$83❌❌❌Y / Y⭐️ 5 (59)
Exclusive Private Full Suite. Private & Safe Place
C$27,733
C$97
75%
112C$94❌❌✅Y / Y⭐️ 4.5 (114)
Modern 1 Bdrm Guest Suite in Central Burnaby
C$42,720
C$124
92%
112C$94❌❌❌Y / Y⭐️ 5 (84)
Cherry Garden (A separated & independent unit)
C$35,286
C$94
98%
111C$106❌❌✅Y / Y⭐️ 4.8 (102)
Serenity's Embrace: Timeless Retreat
C$101,955
C$348
79%
1190C$137❌❌❌Y / Y⭐️ 5 (32)
Private Suite with King Bed. Ground Level
C$46,174
C$146
85%
111C$73❌❌❌Y / Y⭐️ 5 (7)
Brand New 1B+1B Condo/3
C$81,497
C$252
84%
111C$137❌❌❌Y / Y⭐️ 4.5 (15)
Metro 29th Ave. Expo Line in Vancouver(2min walk)
C$48,858
C$243
54%
11.52C$96❌❌❌Y / Y⭐️ 4.5 (16)
Very clean spacious & quiet unit near Skytrain R1
C$26,238
C$97
72%
112C$63❌❌❌Y / Y⭐️ 4.5 (66)
Cozy & Functional Private Guest Suite
C$28,009
C$73
100%
112C$79❌❌❌N / Y⭐️ 5 (48)
Metro town Brand new luxury 1 BD28
C$71,868
C$215
90%
112C$106❌❌❌Y / Y⭐️ 5 (18)
PVT Room w/Private entrance in New Home
C$23,032
C$63
100%
114C$26❌❌❌N / Y⭐️ 5 (340)
Modern suite centrally located- Metrotown, Burnaby
C$46,298
C$120
100%
111C$69❌❌❌Y / Y⭐️ 5 (103)
Modern, central Vancouver suite
C$67,358
C$189
94%
112C$132✅✅❌Y / Y⭐️ 5 (36)
30%OFF/Month New Clean warm suite Metrotown & BCIT
C$43,161
C$122
95%
112C$83❌❌❌Y / Y⭐️ 5 (80)
2 minutes casino pets ok sleeps 4 shared entrance
C$28,957
C$92
73%
111C$127❌❌✅Y / Y⭐️ 4.5 (44)
Place in the heart of Metrotown
C$44,300
C$140
79%
113C$149❌❌✅Y / Y⭐️ 5 (23)

Return Metrics

2.54% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$11,275CA$22,550CA$33,825CA$45,100CA$56,375CA$112,750CA$338,250
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$1,520,000CA$1,520,000CA$1,520,000CA$1,520,000CA$1,520,000CA$1,520,000CA$1,520,000
Down PaymentCA$380,000CA$380,000CA$380,000CA$380,000CA$380,000CA$380,000CA$380,000
Property AppreciationCA$57,000CA$115,710CA$176,181CA$238,466CA$302,620CA$653,441CA$2,711,798
Total ReturnCA$1,968,275CA$2,038,260CA$2,110,006CA$2,183,566CA$2,258,995CA$2,666,191CA$4,950,049

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.54%

Cap Rate

1.58%

Return on Investment

19.62%

property-location

4687 Huxley Ave Burnaby, British Columbia, V5G 3E9

1 bed • 1 bath • 2 guests

Burnaby

Zoning


Laws

-22

Airbnb Investor Score

-CA$98,083

Annual Profit

1.6%

Cap Rate

2.5%

Cash on Cash

C$57,069

Annual Revenue

BNBCalc predicts this property will get $143 per night with 87% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$46,726

Avg annual revenue

87%

Avg occupancy rate

CA$143

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$20k

C$50k

C$75k

C$105k

Sign up to see the data on 40 all comparables

CA$11,275

Profit

Revenue

C$57,069

Operating Expenses

C$26,984

Operating Income

C$30,085

Mortgage & Taxes

C$18,810

Profit (Cash Flow)

C$11,275

CA$443,078

Cash Investment

Down Payment

C$380,000

Renos & Furnishing

C$6,078

Closing Costs

C$57,000

Total

C$443,078

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.54%

Cap Rate

1.58%

Profit (Cummulative)

C$11,275

C$1,520,000

C$6,078

C$57,000

C$0

Total Gain

C$86,941

              🤩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service