BNBCalc Short Term Rental Investment Analysis 77 Galbraith Dr SW, Calgary, AB, T3E 4Z5

3 bed • 2 bath • 5 guests • CA$615,000

BNB

Calc

Annual Revenue

C$139,112

Profit (Cash Flow)

C$59,805

Cap Rate

16.5%

Annual Revenue

C$139,112

AirDNA projects C$250/night at 58% occupancy ($52,872). Airbtics projects C$219/night at 66% occupancy ($52,862). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 100% occupancy rate, C$381 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$33,025	C$49,421	C$86,213	C$109,772
Occupancy	55%	67%	80%	86%
Nightly Rate	C$159	C$195	C$287	C$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"Hexa" in Glenbrook Brand New 3 Bed Home	C$68,253	C$260	71%	3	3.5	7	C$186	❌	❌	❌	Y / Y	⭐️ 5 (41)
Bungalow in Killarney	C$36,911	C$157	61%	3	1	1	C$127	❌	❌	✅	Y / Y	⭐️ 5 (71)
Upscale Modern House Main Floor	C$27,843	C$176	40%	3	1	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (24)
Rooftop Patio w/ Skyline Views & Hot Tub JungleBnB	C$116,488	C$375	81%	3	2.5	2	C$160	✅	✅	❌	Y / Y	⭐️ 5 (136)
Carnivale 3BR Home in Bankview Sleeps 6	C$29,062	C$134	55%	3	3	2	C$186	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
King Bed\|70" TV\|AC\|BBQ\|Free Parking\|Near Downtown	C$62,730	C$173	99%	3	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (202)
3 Bed HUGE Executive Townhouse near Chinook	C$37,311	C$137	68%	3	3.5	2	C$127	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Dream Glam	C$24,892	C$160	39%	3	1	2	C$127	❌	❌	❌	Y / N	⭐️ 4.8 (10)
Spacious Glenbrook PrivateEntry Main Floor NearMRU	C$39,373	C$159	64%	3	1	1	C$95	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Calgary’s Favorite Stunning Airbnb-FreeBanffPass	C$43,894	C$199	60%	3	1.5	2	C$32	❌	❌	❌	Y / Y	⭐️ 5 (42)
Lux 3BR DT Home\| Garage (free parking) \| AC	C$49,146	C$190	68%	3	3	2	C$160	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Modern Townhome near 17 Ave SW \| DT \| C Train	C$46,312	C$147	80%	3	2.5	3	C$196	❌	❌	✅	Y / Y	⭐️ 5 (68)
The "Zen Den" 3 bedroom in YYC	C$49,140	C$150	85%	3	2.5	2	C$186	❌	❌	✅	Y / Y	⭐️ 5 (46)
Suite/Home in Southwest Calgary	C$30,643	C$147	54%	3	2	10	C$94	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
New Luxury 3bed Home, Sleeps 6 \| Central \| Modern	C$58,246	C$209	73%	3	3.5	3	C$133	❌	❌	❌	Y / Y	⭐️ 5 (40)
"Marigold" 3 Bed Bankview Suite	C$41,042	C$147	72%	3	2	2	C$186	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
No cleaning fee*3Bedrooms+5Beds+2Bath	C$52,634	C$162	89%	3	2	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (588)
The Georgina	C$42,382	C$159	68%	3	1	1	C$151	❌	❌	❌	Y / Y	⭐️ 5 (25)
Downtown Sub Penthouse W/ City Views	C$81,186	C$353	62%	3	2	2	C$75	❌	❌	❌	Y / Y	⭐️ 5 (35)
Downtown Sub Penthouse W/ City Views	C$71,611	C$306	63%	3	2	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (26)
Kensington Gem! Walk to Bow River \| Downtown	C$52,503	C$182	73%	3	2	1	C$196	❌	❌	✅	Y / Y	⭐️ 5 (80)
Calgary paradise	C$65,822	C$338	53%	3	2.5	6	C$192	✅	❌	✅	Y / Y	⭐️ 5 (16)
Gorgeous Character Home in Kensington, Steps to DT	C$90,900	C$297	82%	3	2	2	C$212	❌	❌	✅	Y / Y	⭐️ 5 (87)
Cozy house-3 Bedrm-downtown-Aircon-2 free parking	C$25,540	C$183	35%	3	2.5	1	C$107	❌	❌	❌	Y / Y	⭐️ 5 (54)
Elegant 3 Bedroom Townhouse Near Downtown Calgary	C$78,919	C$237	86%	3	3.5	2	C$160	❌	❌	❌	Y / Y	⭐️ 5 (45)
Fireside in the City	C$47,375	C$206	62%	3	4	2	C$234	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern Suite, 3BR, Netflix, Inner-city, 7min to DT	C$27,541	C$85	87%	3	2	2	C$91	❌	❌	❌	Y / Y	⭐️ 5 (341)
Stylish Executive 3 bedroom townhouse	C$58,885	C$196	82%	3	2.5	3	C$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
King Bed \|Min to DT \|3BR \|Garage\| Chef's Kitchen	C$65,789	C$205	85%	3	3.5	2	C$170	❌	❌	❌	Y / Y	⭐️ 5 (47)
5min to DT 3 Bds 2.5 Bath Main lvl House Garage PK	C$70,531	C$239	79%	3	2.5	2	C$105	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Gorgeous home away from home in Downtown Unit 1	C$66,943	C$286	63%	3	3.5	5	C$198	❌	❌	✅	Y / Y	⭐️ 5 (53)
Luxury Spacious Private House near City Centre	C$75,143	C$315	64%	3	3.5	2	C$192	❌	❌	❌	Y / Y	⭐️ 5 (64)
Spacious 3 Bedroom Condo	C$41,313	C$195	56%	3	2	3	C$212	❌	❌	❌	Y / Y	⭐️ 5 (42)
Cozy Gems in Kensington	C$60,345	C$381	41%	3	3.5	1	C$192	❌	❌	✅	Y / Y	⭐️ 5 (72)
Cozy Extended stay with King/2queen bed steam bath	C$26,241	C$185	38%	3	1	1	C$53	❌	❌	✅	N / Y	⭐️ 5 (31)
NO GUEST FEES “Opulence” - Luxury in YYC	C$86,429	C$358	66%	3	2.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cerulean 3BR Home in Bankview!	C$33,515	C$203	42%	3	1	2	C$186	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Inner City Bungalow	C$91,487	C$313	78%	3	2	2	C$144	❌	✅	❌	Y / Y	⭐️ 5 (9)
3 Bedroom house \| 80’s Themed	C$35,391	C$190	46%	3	3	1	C$138	❌	❌	✅	Y / Y	⭐️ 4.4 (22)
Modern townhome in historic neighborhood	C$110,066	C$296	100%	3	3.5	3	C$107	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

38.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$59,804	CA$119,609	CA$179,414	CA$239,219	CA$299,024	CA$598,049	CA$1,794,147
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$492,000	CA$492,000	CA$492,000	CA$492,000	CA$492,000	CA$492,000	CA$492,000
Down Payment	CA$123,000	CA$123,000	CA$123,000	CA$123,000	CA$123,000	CA$123,000	CA$123,000
Property Appreciation	CA$18,450	CA$37,453	CA$57,027	CA$77,187	CA$97,953	CA$211,508	CA$877,766
Total Return	CA$693,254	CA$772,063	CA$851,441	CA$931,407	CA$1,011,978	CA$1,424,557	CA$3,286,913

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.9%

Cap Rate

16.47%

Return on Investment

54.84%

77 Galbraith Dr SW 2 Calgary, Alberta, T3E 4Z5

3 bed • 2 bath • 5 guests

Purchase Price

Calgary

Zoning

Laws

210

Airbnb Investor Score

CA$59,804

Annual Profit

16.5%

Cap Rate

38.9%

Cash on Cash

C$139,112

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$250/night at 58% occupancy.Projected nightly rate is C$219/night at 66% occupancy.

Occupancy Rate

Top 1% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

CA$55,494

Avg annual revenue

66%

Avg occupancy rate

CA$219

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$25k

C$55k

C$85k

C$115k

CA$59,805

Profit

Revenue

C$139,112

Operating Expenses

C$37,821

Operating Income

C$101,291

Mortgage & Taxes

C$41,486

Profit (Cash Flow)

C$59,805

CA$153,713

Cash Investment

Down Payment

C$123,000

Renos & Furnishing

C$12,263

Closing Costs

C$18,450

Total

C$153,713

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.9%

Cap Rate

16.47%

Return on Investment

54.84%