BNBCalc Short Term Rental Investment Analysis 56 Deerfield Cir SE, Calgary, AB T2J 6L8, Canada

5 bed • 3 bath • 8 guests • $545,000

BNB

Calc

Annual Revenue

$54,604

Profit (Cash Flow)

-$2,339

Cap Rate

6.3%

Annual Revenue

$54,604

AirDNA projects $230/night at 65% occupancy ($54,603).

BNB Calc projects a 65% occupancy rate, $230 rate per night.

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

Return Metrics

-1.69% 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)	-$2,338	-$4,677	-$7,015	-$9,354	-$11,692	-$23,385	-$70,155
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$436,000	$436,000	$436,000	$436,000	$436,000	$436,000	$436,000
Down Payment	$109,000	$109,000	$109,000	$109,000	$109,000	$109,000	$109,000
Property Appreciation	$38,695	$80,137	$124,522	$172,058	$222,969	$537,159	$3,721,587
Total Return	$581,356	$620,460	$662,506	$707,704	$756,276	$1,058,774	$4,196,431

Property Appreciation:

7.1%

Revenue Appreciation:

Cash on Cash Return

-1.69%

Cap Rate

6.31%

Return on Investment

30.2%

56 Deerfield Cir SE Calgary, Alberta, T2J 6L8

5 bed • 3 bath • 8 guests

Purchase Price

Calgary

Zoning

Laws

$54,604

Annual Revenue

Projected nightly rate is $230/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,339

Profit

Revenue

$54,604

Operating Expenses

$20,179

Operating Income

$34,425

Mortgage & Taxes

$36,764

Profit (Cash Flow)

-$2,339

$138,100

Cash Investment

Down Payment

$109,000

Renos & Furnishing

$12,750

Closing Costs

$16,350

Total

$138,100

Investment Value Over Time

Property Appreciation

7.1%

Revenue Appreciation

Cash on Cash Return

-1.69%

Cap Rate

6.31%

Return on Investment

30.2%