Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 5248 Goldspring Pl, Chilliwack, BC, V2R 5S5

2 bed • 1.5 bath • 4 guests • CA$0

BNB

Calc

Owner income

C$24,316

Per year

This Airbnb could earn an additional

C$2,895

Per month vs a Long-Term Rental

Annual Revenue range

C$36,444 - C$68,318

Annual Revenue

C$34,737

AirDNA projects C$101/night at 49% occupancy ($18,052). Airbtics projects C$159/night at 60% occupancy ($34,736). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 60% occupancy rate, C$159 rate per night.

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

Percentiles25%50%75%90%
RevenueC$25,620C$36,444C$51,826C$68,318
Occupancy54%63%73%82%
Nightly RateC$127C$154C$187C$218

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
C$21,446
C$101
54%
211C$107❌❌❌Y / Y⭐️ 5 (34)
C$28,715
C$89
82%
211C$48❌❌✅Y / Y⭐️ 5 (154)
C$18,608
C$128
37%
211C$59❌❌❌Y / Y⭐️ 5 (27)
C$28,546
C$125
61%
213C$79❌❌✅Y / Y⭐️ 5 (110)
C$29,206
C$98
75%
212C$95❌❌❌Y / Y⭐️ 5 (66)
C$34,930
C$112
83%
212C$52❌❌✅Y / Y⭐️ 5 (234)
C$26,647
C$127
56%
212C$42❌✅❌Y / Y⭐️ 5 (23)
C$30,285
C$91
85%
211C$85❌❌❌Y / Y⭐️ 5 (322)
C$48,406
C$225
55%
212C$160❌❌✅Y / Y⭐️ 4.5 (73)
C$29,379
C$127
61%
212C$107✅✅✅Y / Y⭐️ 5 (76)
C$53,795
C$173
85%
212C$0❌✅✅Y / Y⭐️ 5 (312)
C$35,989
C$138
70%
222C$91❌❌❌Y / Y⭐️ 5 (25)
C$35,756
C$161
59%
223C$75❌✅❌Y / Y⭐️ 5 (41)
C$47,282
C$180
69%
2230C$117❌❌✅Y / Y⭐️ 4.7 (23)
C$55,868
C$203
65%
222C$239❌❌❌Y / Y⭐️ 5 (22)
C$65,845
C$248
72%
212C$79❌❌❌Y / Y⭐️ 5 (33)
C$33,797
C$171
53%
212C$79❌❌❌Y / Y⭐️ 5 (32)
C$30,760
C$156
54%
222C$0❌❌❌N / Y⭐️ 5 (12)
C$74,065
C$218
93%
212C$0❌❌❌Y / Y⭐️ 5 (335)
C$37,299
C$176
55%
212C$107❌❌❌Y / Y⭐️ 5 (12)
C$34,823
C$134
71%
212C$0❌✅❌Y / Y⭐️ 5 (8)
C$27,120
C$167
39%
211C$167❌❌✅Y / Y⭐️ 4.5 (9)
C$19,185
C$128
39%
211C$59❌❌✅Y / Y⭐️ 4.5 (17)
C$33,175
C$122
74%
211C$0❌❌❌Y / Y⭐️ 5 (5)
C$30,464
C$110
76%
211C$0❌❌❌Y / N⭐️ 5 (111)
C$28,945
C$141
56%
211C$0❌❌❌Y / Y⭐️ 5 (27)
C$40,417
C$193
55%
213C$127❌❌❌Y / Y⭐️ 4.5 (71)
C$28,483
C$249
30%
222C$107❌❌❌Y / Y⭐️ 4.2 (7)
C$47,601
C$187
67%
211C$69❌❌❌Y / Y⭐️ 5 (155)
C$53,803
C$215
68%
223C$53✅✅✅Y / Y⭐️ 5 (42)
C$33,983
C$206
44%
212C$154❌❌❌Y / Y⭐️ 5 (98)
C$44,027
C$154
77%
21.52C$37❌❌❌Y / Y⭐️ 5 (88)
C$56,407
C$218
65%
21.52C$202❌❌✅Y / Y⭐️ 5 (33)
C$39,119
C$143
73%
222C$95❌❌❌Y / Y⭐️ 4.9 (33)
C$25,988
C$127
56%
211C$0❌❌❌Y / Y⭐️ 4.4 (10)
C$46,379
C$186
66%
21.52C$85❌❌✅Y / Y⭐️ 5 (6)
C$36,764
C$130
74%
212C$63❌❌❌Y / Y⭐️ 5 (21)
C$26,222
C$163
44%
211C$0❌❌✅Y / Y⭐️ 4.5 (22)
property-location

5248 Goldspring Pl Chilliwack, British Columbia, V2R 5S5

2 bed • 1.5 bath • 4 guests

C$34,737

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$101/night at 49% occupancy.Projected nightly rate is C$159/night at 60% occupancy.

Top 56% of comparables

Top 46% 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$36,328

Avg annual revenue

60%

Avg occupancy rate

CA$159

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$30k

C$50k

C$75k

Sign up to see the data on 40 all comparables

CA$6,947

Profit

Revenue

C$34,737

Cleaning

C$6,067

Cohost commission

C$6,947

Owner payout

C$24,316

CA$0

Cash Investment

Renos & Furnishing

C$0

Total

C$0