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 Investment Analysis 7 Rae Crescent, Fort McMurray, AB, Canada

6 bed β€’ 2 bath β€’ 10 guests β€’ CA$300,000

BNB

Calc

Annual Revenue

C$38,707

Profit (Cash Flow)

-C$6,158

Cap Rate

4.7%

Annual Revenue

C$38,707

AirDNA projects C$393/night at 27% occupancy ($38,707).

BNB Calc projects a 27% occupancy rate, C$393 rate per night.

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


Return Metrics

-6.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$6,158-CA$12,316-CA$18,475-CA$24,633-CA$30,791-CA$61,583-CA$184,751
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$240,000CA$240,000CA$240,000CA$240,000CA$240,000CA$240,000CA$240,000
Down PaymentCA$60,000CA$60,000CA$60,000CA$60,000CA$60,000CA$60,000CA$60,000
Property AppreciationCA$9,000CA$18,270CA$27,818CA$37,652CA$47,782CA$103,174CA$428,178
Total ReturnCA$302,841CA$305,953CA$309,342CA$313,019CA$316,990CA$341,591CA$543,427

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.86%

Cap Rate

4.69%

Return on Investment

6.44%

property-location

7 Rae Crescent Fort McMurray, Alberta, T9H 1H2

6 bed β€’ 2 bath β€’ 10 guests

-19

Airbnb Investor Score

-CA$6,158

Annual Profit

4.7%

Cap Rate

-6.9%

Cash on Cash

C$38,707

Annual Revenue


AirDNA projects C$393/night at 27% occupancy ($38,707.22).

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

CA$0

Avg annual revenue

0%

Avg occupancy rate

CA$0

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$0k

C$100k

C$195k

C$300k

Sign up to see the data on 0 all comparables

-CA$6,158

Profit

Revenue

C$38,707

Operating Expenses

C$24,629

Operating Income

C$14,079

Mortgage & Taxes

C$20,237

Profit (Cash Flow)

-C$6,158

CA$89,771

Cash Investment

Down Payment

C$60,000

Renos & Furnishing

C$20,771

Closing Costs

C$9,000

Total

C$89,771

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.86%

Cap Rate

4.69%

Profit (Cummulative)

-C$6,158

C$240,000

C$20,771

C$9,000

C$0

Total Gain

C$5,789