BNBCalc Short Term Rental Rental Arbitrage Analysis 70 Saddlepeace Rd NE 1 26, Calgary, AB, T3J 2J1

2 bed • 2 bath • 1 guests • CA$0

BNB

Calc

Annual Revenue

C$24,788

Profit (Cash Flow)

-C$16,123

Cash on Cash Return

-175.7%

Annual Revenue

C$24,788

AirDNA projects C$115/night at 62% occupancy ($26,138). Airbtics projects C$111/night at 61% occupancy ($24,787). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, C$111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$18,670	C$22,859	C$35,043	C$49,484
Occupancy	52%	61%	73%	89%
Nightly Rate	C$97	C$100	C$128	C$147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand New 2 BR Suite Located Near YYC Airport	C$24,838	C$82	73%	2	1	1	C$76	❌	❌	❌	Y / Y	⭐️ 5 (158)
Home Away From Home	C$14,996	C$72	55%	2	1	1	C$21	❌	❌	❌	Y / Y	⭐️ 5 (88)
Airport 2 Bedroom suite with Home theatre!	C$32,769	C$103	87%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (148)
Legal Secondary Suite	C$30,700	C$86	92%	2	1	1	C$154	❌	❌	❌	Y / Y	⭐️ 3.6 (9)
Luxury 2-Bedroom Suite Close to Airport/Amenities	C$24,277	C$100	63%	2	1	2	C$61	❌	❌	❌	Y / Y	⭐️ 5 (45)
2-BR main floor	C$47,079	C$179	71%	2	2	1	C$10	❌	❌	❌	N / Y	⭐️ 4.9 (35)
2 bedroom basement suite	C$28,188	C$99	78%	2	1	1	C$0	❌	❌	❌	Y / N	⭐️ 4.2 (9)
Entire Main And Upper Floor	C$38,050	C$179	54%	2	2	2	C$103	❌	❌	❌	Y / Y	⭐️ 5 (29)
Charming Oasis Tranquil Suite 8 min Airport, AC	C$24,212	C$99	67%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Lovely 2 Bedrooms Basement Suite	C$16,410	C$86	52%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (126)
Home away from home...	C$29,438	C$88	89%	2	1	2	C$88	❌	❌	❌	Y / Y	⭐️ 4.5 (106)
Near Aiport,Free Parking,2BR entire basement	C$12,313	C$82	41%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Amazing two bedroom basement suite lake/pound view	C$27,337	C$131	55%	2	1	1	C$76	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
2 bedroom basement suite lake site /pond view	C$22,707	C$120	50%	2	1	1	C$76	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
2 bedrooms basement suite	C$28,530	C$132	59%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
2Bedroom 2.5Bathroom Home near YYC	C$26,742	C$99	74%	2	2.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
2 BR SEP ENT Walkout basement 10mins airport	C$26,722	C$127	56%	2	1	1	C$21	❌	❌	❌	N / Y	⭐️ 5 (18)
10 mins to Airport \| Charming Suite \| Roku TV	C$27,928	C$82	93%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
New! Mins to Airport \| 2BR Modern Private Suite	C$33,566	C$95	91%	2	1	2	C$103	❌	❌	❌	Y / Y	⭐️ 5 (20)
Peaceful Main floor near Airport and C Train	C$37,257	C$147	67%	2	2	1	C$61	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Your home away from home	C$32,891	C$121	74%	2	1	1	C$31	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Cozy Suite Perfect for Long Stay \| 10 min>Airports	C$35,005	C$99	96%	2	1	1	C$76	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Cozy & Modern Two Bedroom Townhouse	C$30,114	C$142	58%	2	3	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Modern, Comfort Home in NE	C$42,256	C$168	67%	2	1	4	C$103	❌	❌	❌	Y / Y	⭐️ 4 (9)
New 2 bedrooms suite near Airport, parking & wifi.	C$21,375	C$115	50%	2	1	2	C$51	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
Modern Comfort Home NE (B)	C$27,261	C$143	52%	2	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Family friendly home near YYC [Main floor suite]	C$21,684	C$99	60%	2	1.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Basement Suite Northeast Calgary	C$22,172	C$92	66%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Brand New Basement Suit	C$11,993	C$106	31%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Two Bedroom House in Calgary NE.	C$26,009	C$102	70%	2	2	4	C$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
2BR Suite-Great Location-Airport, Transit, Shops	C$37,648	C$120	86%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Home_Sweet_Home - Entire Legal basement 2 bedrooms	C$19,054	C$100	52%	2	1	2	C$31	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Cozy 2 Bedroom suite Near Airport	C$18,691	C$71	72%	2	1	2	C$51	❌	❌	❌	N / N	⭐️ 0 (0)
The sweet suite	C$31,531	C$153	55%	2	2	1	C$24	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Airport c-escape amazing condo	C$33,175	C$128	70%	2	2	2	C$61	❌	❌	✅	Y / Y	⭐️ 4.3 (11)
2BR/1BA Suite,5 mins Airport/train stn to Downtown	C$17,306	C$139	34%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
No Cleaning Fees \| Near Airport \| Comfy 2 Bed	C$14,088	C$99	39%	2	3	1	C$0	❌	❌	✅	Y / N	⭐️ 5 (4)

Return Metrics

-175.65% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-CA$16,123	-CA$32,246	-CA$48,369	-CA$64,492	-CA$80,615	-CA$161,230	-CA$483,692
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$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	-CA$16,123	-CA$32,246	-CA$48,369	-CA$64,492	-CA$80,615	-CA$161,230	-CA$483,692

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-175.65%

Payback Period Days

Return on Investment

-175.65%

70 Saddlepeace Rd NE Calgary, Alberta, T3J 2J1

2 bed • 2 bath • 1 guests

Monthly Rent

Calgary

Zoning

Laws

C$24,788

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$115/night at 62% occupancy.Projected nightly rate is C$111/night at 61% occupancy.

Occupancy Rate

Top 51% 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$25,680

Avg annual revenue

61%

Avg occupancy rate

CA$112

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$5k

C$20k

C$35k

C$50k

-CA$16,123

Profit

Revenue

C$24,788

Operating Expenses

C$19,911

Operating Income

C$4,877

Net Effective Rent

C$21,000

Profit (Cash Flow)

-C$16,123

CA$9,179

Cash Investment

Renos & Furnishing

C$9,040

Setup Costs

C$139

Total

C$9,179

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-175.65%

Payback Period Days