BNBCalc Short Term Rental Investment Analysis 603 Rusholme Road, Saskatoon, SK, Canada

2 bed • 2 bath • 4 guests • CA$255,000

BNB

Calc

Annual Revenue

C$34,671

Profit (Cash Flow)

C$8,029

Cap Rate

4.1%

Annual Revenue

C$34,671

AirDNA projects C$133/night at 62% occupancy ($30,189). Airbtics projects C$123/night at 77% occupancy ($34,671). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 77% occupancy rate, C$123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$28,335	C$35,823	C$45,161	C$52,781
Occupancy	72%	81%	89%	92%
Nightly Rate	C$105	C$118	C$135	C$152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casually Cool Caswell Home	C$40,694	C$115	94%	2	1	2	C$63	❌	❌	✅	Y / Y	⭐️ 5 (110)
NEW Eclectic Character Home	C$39,715	C$119	88%	2	1	1	C$106	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Downtown Adjacent Dreamer	C$39,866	C$123	85%	2	2	1	C$85	❌	❌	❌	Y / Y	⭐️ 5 (23)
The Magnolia - 2BDR Condo Downtown	C$32,331	C$103	79%	2	1	3	C$126	❌	❌	❌	Y / Y	⭐️ 5 (162)
Beautiful Character 2Bdrm in Central Location!	C$31,487	C$112	73%	2	1	2	C$95	❌	❌	❌	Y / Y	⭐️ 5 (200)
The Blanco - River Views - 2BD/2BA - UG Parking	C$42,839	C$129	89%	2	2	3	C$100	❌	❌	❌	Y / Y	⭐️ 5 (61)
Comfy Condo in the heart of YXE	C$27,083	C$96	75%	2	1	1	C$22	❌	❌	❌	Y / Y	⭐️ 4.5 (76)
Downtown Saskatoon Condo	C$48,739	C$146	89%	2	1	3	C$90	❌	❌	❌	Y / Y	⭐️ 5 (26)
Smart Stylish Downtown Condo- 2 bedrooms	C$44,175	C$126	94%	2	1	3	C$85	✅	❌	❌	Y / Y	⭐️ 5 (33)
**The Juke Joint! DOWNTOWN, POOL & WATERSLIDES!	C$54,080	C$162	89%	2	1.5	2	C$100	✅	✅	✅	Y / Y	⭐️ 5 (160)
Lovely downtown 2 BD condo near river and parks.	C$17,914	C$128	36%	2	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Modern Character House - near Broadway&University	C$49,225	C$143	92%	2	1	2	C$63	❌	❌	✅	Y / Y	⭐️ 5 (188)
Nestled in the Heart of Broadway Area, 2 min walk	C$25,433	C$103	66%	2	1	3	C$42	❌	❌	❌	Y / Y	⭐️ 5 (98)
Cambridge: king, gym. Near Uni, City H. Riverview.	C$37,103	C$118	81%	2	1	2	C$132	❌	❌	❌	Y / Y	⭐️ 5 (45)
Luxury Penthouse Downtown	C$29,676	C$215	33%	2	2	2	C$185	❌	❌	✅	Y / N	⭐️ 5 (15)
Convenient in Caswell	C$22,163	C$109	51%	2	1	3	C$85	❌	❌	❌	Y / Y	⭐️ 5 (83)
Downtown river view high-rise gym and free parking	C$40,446	C$118	91%	2	1	3	C$90	✅	❌	❌	Y / Y	⭐️ 5 (70)
The Stockholm - River Views - 2 BD - UG Parking	C$37,975	C$115	88%	2	1	2	C$95	❌	❌	❌	Y / Y	⭐️ 5 (74)
The Arlo - North Park Gem Close to Spadina!	C$29,090	C$100	75%	2	1	3	C$95	❌	❌	✅	Y / Y	⭐️ 5 (37)
Selina's House	C$44,671	C$152	77%	2	2	3	C$106	❌	❌	❌	Y / Y	⭐️ 5 (52)
★Downtown★Condo★Minutes to River★2BDR	C$28,145	C$99	73%	2	1	2	C$126	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Minimalist Scandinavian Townhouse facing the River	C$35,181	C$106	88%	2	1	3	C$126	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
The Bridgeside - Downtown - 2BD - Parking	C$38,273	C$122	83%	2	1	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (34)
BEAUTIFUL 2 bedroom basement suite	C$23,316	C$89	67%	2	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (62)
Quiet home/Backyard/ Fire-pit/ Accessible	C$53,649	C$189	75%	2	1	2	C$106	❌	✅	✅	Y / Y	⭐️ 5 (41)
Downtown - River views - Very clean - Modern	C$38,031	C$126	80%	2	1	3	C$90	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
THE BRADSHAW - 18th-floor 2 Bed Downtown Condo	C$43,012	C$125	92%	2	1	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (142)
Cozy 2Bed/1 Bath Downtown Basement Suite w Laundry	C$23,164	C$65	91%	2	1	1	C$106	❌	❌	✅	Y / Y	⭐️ 4.4 (35)
The Concord - UG Parking - Downtown YXE	C$37,912	C$113	88%	2	1	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (86)
Vintage Vibes	C$34,757	C$96	96%	2	1	1	C$32	❌	❌	❌	Y / Y	⭐️ 5 (52)
The Hampton Suite (near Airport & Downtown).	C$21,910	C$87	65%	2	1	3	C$63	❌	❌	❌	Y / Y	⭐️ 5 (33)
Trendy Loft, walking distance to downtown!	C$45,141	C$189	63%	2	2.5	2	C$90	❌	❌	❌	Y / Y	⭐️ 5 (97)
The Eaton	C$32,711	C$133	63%	2	1	4	C$69	❌	❌	✅	Y / Y	⭐️ 5 (18)
VIP YXE’s Beautiful Character\|Exceptional Location	C$34,286	C$112	82%	2	1	3	C$106	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
The Friendly Downtown 2Bedroom YXE 🏡	C$24,230	C$118	54%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (86)
COSMOPOLITAN- YXE Penthouse	C$48,133	C$152	85%	2	1	3	C$100	❌	❌	❌	Y / Y	⭐️ 5 (139)
2 BD Penthouse Downtown	C$47,389	C$143	88%	2	1	3	C$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
Steps from River, 2BR, gym & underground parking!	C$27,810	C$100	72%	2	1	5	C$159	✅	❌	❌	Y / Y	⭐️ 4.4 (18)
The Frasier - 2 bedroom Condo - DOWNTOWN**	C$36,776	C$123	76%	2	1	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (55)
The Windsor - River Views - 2BD - UG Parking	C$47,594	C$140	90%	2	1	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (62)

Return Metrics

2.95% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$8,029	CA$16,058	CA$24,087	CA$32,116	CA$40,146	CA$80,292	CA$240,877
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$255,000	CA$255,000	CA$255,000	CA$255,000	CA$255,000	CA$255,000	CA$255,000
Property Appreciation	CA$5,100	CA$10,302	CA$15,608	CA$21,020	CA$26,540	CA$55,843	CA$206,897
Total Return	CA$268,129	CA$281,360	CA$294,695	CA$308,137	CA$321,686	CA$391,135	CA$702,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.95%

Cap Rate

4.13%

Return on Investment

4.82%

603 Rusholme Rd Saskatoon, Saskatchewan, S7L 0G6

2 bed • 2 bath • 4 guests

Purchase Price

Airbnb Investor Score

CA$8,029

Annual Profit

4.1%

Cap Rate

3.0%

Cash on Cash

C$34,671

Annual Revenue

BNBCalc predicts this property will get $123 per night with 77% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

CA$36,403

Avg annual revenue

77%

Avg occupancy rate

CA$123

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$15k

C$30k

C$40k

C$55k

CA$8,029

Profit

Revenue

C$34,671

Operating Expenses

C$24,118

Operating Income

C$10,554

Mortgage & Taxes

C$2,524

Profit (Cash Flow)

C$8,029

CA$271,968

Cash Investment

Down Payment

C$255,000

Renos & Furnishing

C$9,318

Closing Costs

C$7,650

Total

C$271,968

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.95%

Cap Rate

4.13%

Return on Investment

4.82%