BNBCalc Short Term Rental Investment Analysis 563 Livingston Way NE, Calgary, AB, T4B 3P6

3 bed • 2.5 bath • 6 guests • $730,000

BNB

Calc

Annual Revenue

$37,711

Profit (Cash Flow)

$11,902

Cap Rate

2.6%

Annual Revenue

$37,711

AirDNA projects $175/night at 59% occupancy ($37,711). Airbtics projects $137/night at 67% occupancy ($33,525). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,709	$31,378	$42,603	$62,733
Occupancy	58%	67%	78%	91%
Nightly Rate	$109	$124	$144	$180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 bedroom home with gourmet kitchen opp to park	$44,039	$144	81%	3	3	4	$147	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
8m YYC / 20m DT Private 3 bd home w fireplace	$27,361	$132	53%	3	3	1	$103	❌	❌	✅	Y / Y	⭐️ 4.3 (28)
Brand new 3-BR beautiful house near airport	$33,193	$119	72%	3	3	1	$96	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Modern Townhouse + Garage Parking, Near Airport	$35,954	$116	81%	3	3	2	$81	❌	❌	✅	Y / Y	⭐️ 5 (124)
Neutral 3Bedroom/Free Parking	$34,367	$131	70%	3	3	3	$57	❌	❌	❌	Y / N	⭐️ 4 (2)
Modern Home W/King Bed & AC \| 8min to Cross Iron	$66,080	$189	91%	3	3	2	$122	❌	❌	❌	Y / Y	⭐️ 5 (77)
Cozy Hut	$32,330	$75	98%	3	3	1	$89	❌	❌	❌	Y / Y	⭐️ 4.7 (136)
Brand New 3-BR Townhouse, 2.5 bath	$31,142	$122	61%	3	3	1	$96	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Private TH Retreat in Nature's Embrace	$32,740	$141	61%	3	3	1	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Close to Airport,Calm & Quiet Residential Home	$21,959	$84	67%	3	1	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (27)
Charming 3 Bedroom Townhouse Retreat	$28,519	$115	64%	3	3	1	$52	❌	❌	❌	Y / Y	⭐️ 4.6 (48)
Livingstone Luxury \| Modern \| 3 Queens \| Airport	$36,259	$174	55%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.2 (16)
brand new townhome -1.5 hr drive to lake Louise	$24,436	$91	71%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (27)
Entire Home w/ Office, Parking, 3 BRs & 2.5 Baths	$39,813	$147	74%	3	3	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Spacious Home \| Attached Garage \| 10 min>Airport!	$44,181	$135	88%	3	3	30	$96	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
57% off weekly,NewTownhouse W/AC, 14 mins to YYC	$104,436	$337	84%	3	3	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (9)
Brand New 3 BRM, House with AC unit in NE, Calgary	$45,758	$133	94%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Modern 3BR Townhouse with Office/AC/Near Airport	$97,945	$337	78%	3	3	1	$92	❌	❌	❌	Y / Y	⭐️ 5 (5)
Spacious 3 bedrooms, office, 2 living rooms + more	$33,893	$116	66%	3	3	3	$138	❌	❌	❌	Y / Y	⭐️ 5 (63)
Cheerful 3 bedroom residential home.	$22,241	$103	59%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (52)
Cozy and stylish entire place	$35,172	$161	57%	3	3	1	$111	❌	❌	❌	N / Y	⭐️ 4.3 (16)
Home sweet vacation	$27,962	$110	68%	3	2	2	$92	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Stay Home Differently	$13,047	$115	31%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Relax in Comfort with AC\|Airport\|Disney+\|CrossIron	$26,964	$107	67%	3	3	1	$111	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Home\|Mins to Airport\|3Bed\| 2Tvs	$23,600	$80	67%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Saphire - Detached Home w/ Parking!	$22,927	$108	58%	3	3	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Brand New Executive 3 Bedroom Townhouse	$29,656	$111	73%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Modern 3 Bedroom Cozy Retreat in Calgary NW	$43,773	$130	92%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Brand New 3 Bedrooms, AC House in NW, Calgary	$17,374	$101	47%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Oriental house near YYC	$51,799	$164	83%	3	3	1	$133	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Brand New Entire Home in Livingston	$24,534	$180	34%	3	2	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (3)
brand new beati home near airport, crossIron mills	$45,088	$127	97%	3	3	3	$118	❌	❌	❌	Y / Y	⭐️ 5 (4)
Daisy Escapes -upper level	$37,442	$165	62%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Vacation Mode	$26,576	$110	66%	3	3	2	$89	❌	❌	❌	Y / Y	⭐️ 0 (0)
Elegant 3BR Townhouse Near Airport	$9,741	$121	22%	3	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (1)
Entire Home 8 KM From Airport 3 Bedrooms, 2.5 Bath	$29,975	$126	65%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Entire 3 bedroom house with Middle eastern touch	$56,616	$255	60%	3	3	2	$81	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Executive Brand New House Near Calgary Airport	$22,551	$132	43%	3	2	2	$148	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
The whole house is close to the airport	$24,084	$94	70%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (10)
Cheerful 3 Bedroom house with Chef's Kitchen	$12,918	$68	50%	3	3	30	$88	❌	❌	❌	Y / Y	⭐️ 4.6 (5)

Return Metrics

6.74% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,901	$23,803	$35,705	$47,607	$59,509	$119,019	$357,058
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$584,000	$584,000	$584,000	$584,000	$584,000	$584,000	$584,000
Down Payment	$146,000	$146,000	$146,000	$146,000	$146,000	$146,000	$146,000
Property Appreciation	$21,900	$44,457	$67,690	$91,621	$116,270	$251,058	$1,041,901
Total Return	$763,801	$798,260	$833,396	$869,229	$905,779	$1,100,078	$2,128,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.74%

Cap Rate

2.62%

Return on Investment

23.21%

563 Livingston Way NE Calgary, Alberta, T4B 3P6

3 bed • 2.5 bath • 6 guests

Purchase Price

Calgary

Zoning

Laws

$37,711

Annual Revenue

BNBCalc predicts this property will get $137 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$35,461

Avg annual revenue

67%

Avg occupancy rate

$137

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

$40k

$70k

$105k

$11,902

Profit

Revenue

$37,711

Operating Expenses

$18,582

Operating Income

$19,129

Mortgage & Taxes

$7,227

Profit (Cash Flow)

$11,902

$176,525

Cash Investment

Down Payment

$146,000

Renos & Furnishing

$8,625

Closing Costs

$21,900

Total

$176,525

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.74%

Cap Rate

2.62%

Return on Investment

23.21%