BNBCalc Short Term Rental Investment Analysis 688 Abbott Street, Vancouver, BC, Canada

1 bed • 1 bath • 1 guests • CA$680,000

BNB

Calc

Annual Revenue

C$68,202

Profit (Cash Flow)

C$33,011

Cap Rate

5.8%

Annual Revenue

C$68,202

AirDNA projects C$271/night at 69% occupancy ($68,217). Airbtics projects C$228/night at 82% occupancy ($68,202). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, C$228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$49,861	C$65,463	C$88,073	C$114,069
Occupancy	72%	85%	93%	95%
Nightly Rate	C$185	C$205	C$252	C$318

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown 1 Bedroom Water View Condo	C$89,048	C$255	93%	1	1	1	C$126	✅	✅	❌	Y / Y	⭐️ 4.5 (47)
Central 1-bedroom with parking Downtown Vancouver	C$74,204	C$249	79%	1	1	2	C$126	✅	✅	❌	Y / Y	⭐️ 5 (144)
Modern condo for tourists/sport fans w/AC	C$65,078	C$190	92%	1	1	2	C$156	✅	✅	❌	Y / Y	⭐️ 5 (128)
King Bed Apartment with A/C, Pool & Free Parking	C$63,308	C$195	86%	1	1	1	C$83	✅	✅	✅	Y / Y	⭐️ 5 (262)
★ Central= 1 min to station + Gym/Pool + View ★	C$64,317	C$202	84%	1	1	3	C$106	✅	✅	✅	Y / Y	⭐️ 4.5 (190)
Cozy Urban Living! Hidden Gem!	C$62,652	C$221	73%	1	1	1	C$137	✅	✅	✅	Y / Y	⭐️ 5 (135)
1Bed Condo 1Bath Sleeps 5 w/Parking	C$90,257	C$361	67%	1	1	2	C$159	✅	✅	✅	Y / Y	⭐️ 4.5 (21)
Apartment close to Rogers Arena	C$92,782	C$269	90%	1	1	2	C$127	✅	✅	❌	Y / Y	⭐️ 5 (63)
Heart of Downtown 1 bd +Pool, Gym, Parking, A/C	C$103,694	C$294	95%	1	1	2	C$100	✅	✅	❌	Y / Y	⭐️ 5 (73)
1 BD studio with free parking	C$76,309	C$258	79%	1	1	3	C$126	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Breathtaking Views+Amenities+Prkng 1Bdr DT Condo	C$49,112	C$186	70%	1	1	1	C$100	✅	✅	❌	Y / Y	⭐️ 5 (176)
CHIC DOWNTOWN w/ NESPRESSO, PARKING	C$65,868	C$241	72%	1	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (523)
Spacious & Modern 1 bedroom / 1 bathroom Condo	C$49,662	C$219	59%	1	1	2	C$153	✅	✅	❌	Y / Y	⭐️ 5 (91)
Amazing Views ! Leather Furniture ! Cozy Condo!	C$91,247	C$251	98%	1	1	2	C$148	✅	✅	❌	Y / Y	⭐️ 5 (9)
Central Downtown Vancouver Condo w/ Amazing Views	C$61,086	C$175	94%	1	1	2	C$106	✅	✅	❌	Y / Y	⭐️ 5 (205)
1 Bd room & Den, Downtown, View, Pool, Skytrain	C$71,510	C$258	72%	1	1	1	C$159	✅	✅	❌	Y / Y	⭐️ 5 (146)
Prime Location \| Spacious 1.5 Bed Condo \| Sleeps 5	C$95,912	C$314	82%	1	1	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (53)
Downtown Living, Location/Views/Pool/Workspace	C$55,203	C$209	69%	1	1	2	C$106	✅	✅	❌	Y / Y	⭐️ 4.8 (94)
Urban Zen Studio suite - Downtown, free parking	C$63,260	C$199	86%	1	1	2	C$96	❌	❌	❌	Y / Y	⭐️ 5 (37)
Bright DT Unit w Piano, Tea Room, Sauna, Pool & AC	C$52,921	C$152	93%	1	1	5	C$132	✅	✅	❌	Y / Y	⭐️ 5 (134)
Spacious 1BR&Office+Views+FreeParking+Amenities	C$106,937	C$404	71%	1	1	5	C$105	✅	✅	❌	Y / Y	⭐️ 5 (59)
Long-term Rental: pool, hot tub, hi-speed internet	C$81,820	C$238	93%	1	1	90	C$106	✅	❌	❌	Y / Y	⭐️ 5 (99)
1 bed condo w/ parking downtown	C$98,557	C$404	65%	1	1	1	C$106	❌	❌	✅	Y / Y	⭐️ 5 (13)
Cozy downtown one-bedroom condo with bay view	C$67,319	C$201	87%	1	1	2	C$106	✅	✅	❌	Y / Y	⭐️ 5 (123)
Lovely 1 Bedroom Condo with Pool and Hot Tub	C$65,951	C$182	97%	1	1	2	C$126	✅	✅	❌	Y / Y	⭐️ 5 (166)
Lovely 1 bedroom condo with amazing view	C$54,204	C$176	83%	1	1	2	C$126	✅	✅	❌	Y / Y	⭐️ 5 (61)
Apartment with Free Parking and Swimming pool.	C$59,352	C$173	90%	1	1	1	C$122	✅	✅	✅	Y / Y	⭐️ 4.5 (108)
NYC Style Unique Oasis - HiCeilings Cool & Bright!	C$63,889	C$229	74%	1	1	1	C$83	❌	❌	❌	Y / Y	⭐️ 4.8 (315)
Charming Abode Downtown Vancouver	C$96,308	C$390	66%	1	1	1	C$106	✅	✅	✅	Y / Y	⭐️ 5 (27)
Gastown Apartment with Patio & Free Parking	C$49,438	C$156	85%	1	1	2	C$159	❌	❌	✅	Y / Y	⭐️ 5 (42)
Dt Vancouver : Pool, Parking, and Panoramic Views"	C$61,738	C$198	83%	1	1	2	C$84	✅	✅	✅	Y / Y	⭐️ 4.5 (105)
Gastown Loft with Workspace, Parking & Nespresso	C$59,181	C$179	90%	1	1	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (145)
Bright 1 BR + Den + Parking DT!	C$67,202	C$188	96%	1	1	2	C$163	✅	✅	✅	Y / Y	⭐️ 5 (74)
Modern Spacious Downtown 150WIFI+Pool+Parking	C$46,307	C$130	95%	1	1	4	C$63	✅	✅	❌	Y / Y	⭐️ 4.7 (99)
Prime Downtown Location: Skytrain + Rogers Arena!	C$51,768	C$188	68%	1	1	2	C$211	✅	✅	✅	Y / Y	⭐️ 5 (61)
Cozy 1 Bedroom Condo - Downtown Vancouver!	C$66,163	C$190	93%	1	1	2	C$126	✅	✅	❌	Y / Y	⭐️ 5 (76)
Stunning view apartment with Pool and Free Parking	C$77,958	C$215	96%	1	1	1	C$122	✅	✅	✅	Y / Y	⭐️ 5 (74)
Cozy Apartment by Rogers Arena	C$61,613	C$183	89%	1	1	1	C$132	✅	✅	❌	Y / Y	⭐️ 4.8 (94)
DT Forest Oasis w/ Water View & Free Parking	C$62,411	C$173	91%	1	1	1	C$112	✅	✅	❌	Y / Y	⭐️ 5 (62)
Adorable 1Bd Apartment 2 beds/parking/AC/pool/gym	C$67,861	C$252	72%	1	1	2	C$66	✅	✅	❌	Y / Y	⭐️ 5 (110)

Return Metrics

16.8% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$33,011	CA$66,022	CA$99,033	CA$132,045	CA$165,056	CA$330,113	CA$990,339
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$510,000	CA$510,000	CA$510,000	CA$510,000	CA$510,000	CA$510,000	CA$510,000
Down Payment	CA$170,000	CA$170,000	CA$170,000	CA$170,000	CA$170,000	CA$170,000	CA$170,000
Property Appreciation	CA$20,400	CA$41,412	CA$63,054	CA$85,345	CA$108,306	CA$233,863	CA$970,538
Total Return	CA$733,411	CA$787,434	CA$842,088	CA$897,391	CA$953,363	CA$1,243,976	CA$2,640,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.8%

Cap Rate

5.84%

Return on Investment

34.93%

688 Abbott St Vancouver, British Columbia, V6B 0B9

1 bed • 1 bath • 1 guests

Purchase Price

Vancouver

Zoning

Laws

Airbnb Investor Score

-CA$7,377

Annual Profit

5.8%

Cap Rate

16.8%

Cash on Cash

C$68,202

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$271/night at 69% occupancy.Projected nightly rate is C$228/night at 82% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

CA$70,085

Avg annual revenue

82%

Avg occupancy rate

CA$228

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$45k

C$65k

C$85k

C$110k

CA$33,011

Profit

Revenue

C$68,202

Operating Expenses

C$28,459

Operating Income

C$39,743

Mortgage & Taxes

C$6,732

Profit (Cash Flow)

C$33,011

CA$176,087

Cash Investment

Down Payment

C$170,000

Renos & Furnishing

C$6,087

Total

C$176,087

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.8%

Cap Rate

5.84%

Return on Investment

34.93%