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 Rental Arbitrage Analysis 647 1 Ave NE 203, Calgary, AB, T2E 0B5

1 bed • 1 bath • 4 guests • CA$1,300

BNB

Calc

Annual Revenue

C$36,074

Profit (Cash Flow)

-C$904

Cash on Cash Return

-14.9%

Annual Revenue

C$36,074

AirDNA projects C$136/night at 67% occupancy ($33,351). Airbtics projects C$147/night at 67% occupancy ($36,074). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, C$147 rate per night.

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

Percentiles25%50%75%90%
RevenueC$21,731C$32,310C$51,646C$89,131
Occupancy52%66%89%95%
Nightly RateC$111C$129C$154C$252

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
Vibrant location cozy unit

No image available

C$29,120
C$120
64%
111C$61❌❌✅Y / Y⭐️ 4.5 (32)
Calgary Tower Views 1bedroom

No image available

C$19,395
C$100
50%
111C$67❌❌✅Y / Y⭐️ 5 (46)
Low Cleaning fee - The Zen Den Minutes To Downtown

No image available

C$35,296
C$124
74%
111C$51❌❌❌Y / Y⭐️ 5 (184)
Steps from downtown Calgary

No image available

C$52,819
C$154
93%
111C$10❌❌❌Y / Y⭐️ 5 (217)
Trendy Townhouse | Downtown Calgary | Free Parking

No image available

C$36,752
C$157
59%
132C$154❌❌✅Y / Y⭐️ 5 (18)
Cozy Urban 1BRin Central Calgary

No image available

C$20,886
C$125
44%
111C$67❌❌✅Y / Y⭐️ 5 (35)
NEW! The Calgary Saloon! 1BR w Rooftop Patio & AC

No image available

C$41,444
C$113
97%
113C$93❌❌❌Y / Y⭐️ 5 (36)
Posh & Relaxing• Downtown Calgary Views

No image available

C$18,047
C$128
33%
111C$72❌❌❌Y / Y⭐️ 5 (78)
Funky 1 BR Century Home-Near DT, C-train

No image available

C$34,740
C$100
90%
112C$92❌❌❌Y / Y⭐️ 5 (126)
Charming 1 BR in Prime Location

No image available

C$25,970
C$115
59%
111C$67❌❌✅Y / Y⭐️ 5 (42)
Lovely 1-Bedroom Loft with balcony

No image available

C$16,765
C$108
40%
111C$67❌❌✅Y / Y⭐️ 4.5 (44)
Charming suite minutes to DT

No image available

C$34,222
C$156
57%
112C$103❌❌❌Y / Y⭐️ 5 (26)
Ashwood Two

No image available

C$27,208
C$104
68%
111C$128❌❌✅Y / Y⭐️ 5 (22)
Homey in Bridgeland by Shops, Eats & Drinks

No image available

C$40,803
C$147
73%
113C$76❌❌❌Y / Y⭐️ 4.7 (63)
Altura TOP Floor Suite • FREE Parking • Bridgeland

No image available

C$47,928
C$128
98%
111C$72❌❌✅Y / Y⭐️ 5 (124)
Penthouse Loft Sleeps 8 ! Amazing Downtown Views

No image available

C$45,861
C$334
36%
112C$102❌❌✅Y / Y⭐️ 4.9 (20)
Cozy Steps to Downtown Calgary

No image available

C$24,432
C$139
48%
111C$0❌❌✅N / Y⭐️ 4.5 (41)
Downtown Calgary Oasis

No image available

C$34,927
C$131
73%
111C$0❌❌❌Y / Y⭐️ 5 (91)
Cozy Inner City 1 BR Apartment

No image available

C$27,336
C$76
96%
113C$76❌❌❌Y / Y⭐️ 4.8 (84)
Modern Loft Overlooking Downtown (Sleeps 6)

No image available

C$42,315
C$213
52%
112C$102❌❌✅Y / Y⭐️ 4.6 (19)
Urban Suite • 1Br 1 Ba • FREE Parking • Bridgeland

No image available

C$47,296
C$140
92%
111C$0❌❌✅Y / Y⭐️ 5 (96)
NEW! Howdy! 1BR Western Theme w Rooftop Patio, AC

No image available

C$37,538
C$106
93%
111C$93❌❌❌Y / Y⭐️ 5 (64)
Entire Condo in Downtown Calgary

No image available

C$23,912
C$121
54%
112C$0❌❌❌Y / Y⭐️ 5 (30)
Brand new downtown apartment 2 beds, free parking.

No image available

C$21,378
C$104
56%
113C$0❌❌❌Y / Y⭐️ 5 (5)
Great Location in Bridgeland Feel at Home Vibes

No image available

C$24,885
C$115
55%
111C$82❌❌❌Y / Y⭐️ 4.5 (25)
Mins to Saddledome | Rooftop Patio | Sofa Bed

No image available

C$89,893
C$282
87%
112C$0❌❌❌Y / Y⭐️ 5 (11)
Spacious Industrial Style Suite - Sleeps 4

No image available

C$71,197
C$264
73%
112C$102❌❌✅Y / Y⭐️ 5 (7)
Walk to Saddledome| Cgy Tower View | Rooftop Patio

No image available

C$66,882
C$203
90%
112C$0❌❌❌Y / Y⭐️ 5 (20)
Bright Cozy DT Highrise, Stampede, UG Parking/Wifi

No image available

C$24,757
C$106
64%
112C$0❌❌❌Y / Y⭐️ 5 (55)
Industrial Loft with Patio - Sleeps 6

No image available

C$37,190
C$250
39%
112C$102❌❌✅Y / Y⭐️ 5 (6)
1 Bed Condo unit Near DT Core W/ Free UG Parking

No image available

C$37,485
C$132
75%
112C$72❌❌❌Y / Y⭐️ 4.8 (5)
Victorian Upper Suite

No image available

C$31,933
C$102
85%
112C$21❌❌❌Y / Y⭐️ 5 (10)
Euro style 1 bedroom condo near river and downtown

No image available

C$24,069
C$121
48%
113C$154❌❌❌Y / Y⭐️ 5 (2)
Top floor Apartment in Downtown - DT & River view!

No image available

C$51,256
C$147
95%
112C$0❌❌✅Y / Y⭐️ 5 (36)
Sage on the Bow | Central Modern

No image available

C$27,263
C$143
52%
111C$0❌❌✅Y / Y⭐️ 0 (2)
Homey in Bridgeland by Cafés, Shops, Eats & Drinks

No image available

C$38,272
C$143
73%
113C$0❌❌❌Y / Y⭐️ 4.5 (38)
Relaxing & Modern 1Bed Condo DT w/Heated Parking

No image available

C$23,549
C$165
36%
111C$72❌❌❌Y / Y⭐️ 5 (35)
Cozy Cove: Modern Upscale DT Apt

No image available

C$97,253
C$268
99%
111C$0❌❌❌Y / Y⭐️ 5 (19)
Calgary Tower Views | UG Park | Rooftop Patio

No image available

C$33,520
C$103
89%
111C$0❌❌❌Y / Y⭐️ 5 (3)
Relaxing & Modern 1Bed Condo DT w/Heated Parking

No image available

C$32,025
C$146
59%
111C$82❌❌❌Y / Y⭐️ 5 (1)

Return Metrics

-14.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$903-CA$1,807-CA$2,711-CA$3,615-CA$4,519-CA$9,038-CA$27,114
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$39CA$79CA$120CA$163CA$207CA$447CA$1,855
Total Return-CA$864-CA$1,728-CA$2,590-CA$3,452-CA$4,311-CA$8,591-CA$25,258

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-14.94%

Payback Period Days

0

Return on Investment

-14.29%

property-location

647 1 Ave NE Calgary, Alberta, T2E 0B5

1 bed • 1 bath • 4 guests

Calgary

Zoning


Laws

C$36,074

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$136/night at 67% occupancy.Projected nightly rate is C$147/night at 67% occupancy.

Top 48% of comparables

Top 31% 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$37,445

Avg annual revenue

67%

Avg occupancy rate

CA$148

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$45k

C$70k

C$100k

Sign up to see the data on 40 all comparables

-CA$904

Profit

Revenue

C$36,074

Operating Expenses

C$21,378

Operating Income

C$14,696

Net Effective Rent

C$15,600

Profit (Cash Flow)

-C$904

CA$6,050

Cash Investment

Renos & Furnishing

C$5,910

Setup Costs

C$139

Total

C$6,050

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-14.94%

Payback Period Days

0