BNBCalc Short Term Rental Investment Analysis 7175 Elwell St, Burnaby, BC, V5E 1K7

5 bed • 3 bath • 8 guests • CA$1,900,000

BNB

Calc

Annual Revenue

C$98,100

Profit (Cash Flow)

C$47,415

Cap Rate

3.5%

Annual Revenue

C$98,100

AirDNA projects C$538/night at 50% occupancy ($98,278). Airbtics projects C$440/night at 61% occupancy ($98,099). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, C$440 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$50,728	C$94,568	C$163,062	C$227,351
Occupancy	45%	64%	79%	89%
Nightly Rate	C$306	C$400	C$558	C$686

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 4 bed/2+ bath duplex	C$163,800	C$619	72%	4	2.5	2	C$103	❌	❌	❌	Y / Y	⭐️ 5 (7)
5BR three lvls House- The Chateau ST No.00177094	C$170,392	C$660	70%	5	4.5	2	C$414	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Prestigious Heritage Residence Near Deer Lake	C$156,157	C$541	78%	4	3.5	4	C$259	❌	❌	❌	Y / Y	⭐️ 5 (76)
4BR M/U Floors Hse- The Chateau ST No.00177094	C$150,368	C$643	63%	4	4	2	C$361	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
YVR/Theatre/AC/Custom Home/Luxe	C$232,243	C$732	85%	6	5.5	3	C$435	❌	❌	❌	Y / Y	⭐️ 5 (71)
4+ bed/5 bath Mountain View Home by Deer Lake	C$106,202	C$323	85%	4	5	1	C$330	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Beautiful Five Bedrooms House	C$94,688	C$506	50%	5	2	2	C$155	❌	❌	❌	Y / Y	⭐️ 5 (19)
Burnaby North Skytrain SFU house	C$57,545	C$175	89%	4	2	4	C$140	❌	❌	❌	Y / Y	⭐️ 4.5 (128)
A Custom Luxury House Near Metrotown/YVR/SFU	C$268,362	C$928	79%	4	2	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
Brand New Luxury Custom Home near Metrotown	C$130,644	C$370	96%	4	3	2	C$155	❌	❌	❌	Y / Y	⭐️ 5 (328)
Modern, Convenient, Central	C$147,247	C$718	52%	5	4	1	C$310	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Bright & Modern GuestHome!	C$39,397	C$211	51%	4	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Stunning and Spacious 6-Bedroom Retreat w/ Jacuzzi	C$109,404	C$352	81%	6	4	2	C$362	❌	✅	❌	Y / Y	⭐️ 5 (19)
New Home 4B3.5b nearby Joyce Station\|Metrotown\|DT	C$118,303	C$335	95%	4	3.5	90	C$186	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxury Home Near Metrotown/Burnaby/SFU	C$71,460	C$271	72%	4	2.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (167)
New Spacious Four Bedroom Home \| Sleeps 8 \| Patio	C$72,444	C$412	48%	4	3.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
5 Bedroom with AC Deer Lake Burnaby Home	C$176,729	C$609	79%	5	4	3	C$257	❌	❌	❌	Y / Y	⭐️ 5 (42)
Deer Lake Spanish Villa	C$78,029	C$520	41%	5	2.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Welcome to the Bold and Modern!	C$121,505	C$478	66%	5	3.5	3	C$361	❌	❌	❌	Y / Y	⭐️ 5 (128)
Newer 5 bedroom 3.5 washrooms home near Metro Town	C$62,493	C$488	35%	5	4	3	C$0	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Luxury 4 bed/2+ bath duplex	C$64,116	C$238	72%	4	3	6	C$168	❌	❌	❌	Y / Y	⭐️ 5 (67)
精品小别墅580	C$52,269	C$308	46%	4	3	30	C$103	❌	✅	❌	Y / Y	⭐️ 0 (0)
Classic - Cozy 4 Bedroom Home Near Sky train	C$39,445	C$233	45%	4	3	3	C$164	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Bright & Spacious / 4 Bedrooms Home/Metrotown Area	C$56,204	C$271	56%	4	3	2	C$208	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
Modern & Peaceful Home W Hot Tub/Koi Pond Sleeps12	C$170,576	C$523	88%	4	3	4	C$309	❌	✅	✅	Y / Y	⭐️ 5 (14)
AC Home View 5 BR/3 Baths + Arcade room	C$41,991	C$302	38%	5	3	1	C$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Family Style 4 Bedroom Spacious & Privacy	C$58,280	C$179	89%	4	4	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.6 (78)
6 BDRM 4 Bath House/Gym/Golf/Sofa Bed Sleeps 14	C$171,787	C$516	91%	6	4	7	C$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
New, Luxury, Central	C$125,981	C$649	51%	5	4	1	C$309	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Spacious 4bed Lovely Garden Home Burnaby Vancouver	C$39,228	C$198	54%	4	2	5	C$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy 4 bedroom with Deck & Patio	C$44,092	C$309	39%	4	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Bright and Cozy 4B+2.5B House	C$99,316	C$411	65%	4	3	1	C$259	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bright & Sunny 5-Bedroom House	C$251,235	C$684	100%	5	2.5	2	C$180	❌	❌	❌	Y / Y	⭐️ 5 (35)
Pearl House - Amazing Location	C$68,895	C$254	74%	4	4	3	C$168	❌	❌	❌	Y / Y	⭐️ 5 (64)
Entire House in Burnaby	C$61,801	C$321	52%	4	3	1	C$50	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

4.62% 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$47,414	CA$94,829	CA$142,244	CA$189,659	CA$237,074	CA$474,149	CA$1,422,449
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$950,000	CA$950,000	CA$950,000	CA$950,000	CA$950,000	CA$950,000	CA$950,000
Down Payment	CA$950,000	CA$950,000	CA$950,000	CA$950,000	CA$950,000	CA$950,000	CA$950,000
Property Appreciation	CA$57,000	CA$115,710	CA$176,181	CA$238,466	CA$302,620	CA$653,441	CA$2,711,798
Total Return	CA$2,004,414	CA$2,110,539	CA$2,218,426	CA$2,328,126	CA$2,439,695	CA$3,027,591	CA$6,034,248

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.62%

Cap Rate

3.48%

Return on Investment

11.55%

7175 Elwell St Burnaby, British Columbia, V5E 1K7

5 bed • 3 bath • 8 guests

Purchase Price

Burnaby

Zoning

Laws

Airbnb Investor Score

-CA$13,782

Annual Profit

3.5%

Cap Rate

4.6%

Cash on Cash

C$98,100

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$538/night at 50% occupancy.Projected nightly rate is C$440/night at 61% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

CA$102,160

Avg annual revenue

61%

Avg occupancy rate

CA$440

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$35k

C$110k

C$185k

C$270k

CA$47,415

Profit

Revenue

C$98,100

Operating Expenses

C$31,875

Operating Income

C$66,225

Mortgage & Taxes

C$18,810

Profit (Cash Flow)

C$47,415

CA$967,822

Cash Investment

Down Payment

C$950,000

Renos & Furnishing

C$17,822

Total

C$967,822

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.62%

Cap Rate

3.48%

Return on Investment

11.55%