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

5 bed • 2 bath • 1 guests • CA$615,000

BNB

Calc

Annual Revenue

C$99,986

Profit (Cash Flow)

C$25,766

Cap Rate

10.9%

Annual Revenue

C$99,986

AirDNA projects C$410/night at 66% occupancy ($98,769). Airbtics projects C$319/night at 69% occupancy ($80,352). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, C$365 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$46,935	C$81,498	C$103,729	C$162,918
Occupancy	60%	70%	75%	91%
Nightly Rate	C$206	C$309	C$365	C$475

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming 4 Bedroom Home in SW with Hot tub	C$66,444	C$296	58%	4	3	2	C$186	❌	❌	❌	Y / Y	⭐️ 5 (41)
Modern Altadore Home \| 3 BR \|Sleeps 8\|Fireplace	C$57,845	C$216	71%	4	3	1	C$134	❌	❌	✅	Y / Y	⭐️ 5 (116)
Executive West Side 4 BR/2 Bth Home. Near Downtown	C$49,477	C$185	72%	4	2	3	C$186	❌	❌	❌	Y / Y	⭐️ 5 (142)
Modern Inner City Duplex with Private Garage!	C$67,911	C$189	91%	4	3.5	1	C$160	❌	❌	❌	Y / Y	⭐️ 5 (54)
Modern House Near City Centre with Private Garage!	C$63,425	C$175	91%	4	3.5	1	C$160	❌	❌	❌	Y / Y	⭐️ 5 (14)
Entire Luxury Inner City Infill Home, mins to DT	C$83,635	C$352	61%	5	3.5	2	C$265	❌	❌	❌	Y / Y	⭐️ 5 (25)
NO GUEST FEES "Empire" in desirable Marda Loop!	C$276,423	C$1,007	75%	4	3.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (112)
Value+Location 4 Bed Pet Friendly Character House	C$63,210	C$215	79%	4	2	1	C$105	❌	❌	✅	Y / Y	⭐️ 5 (333)
Detached, Luxury, Close 2 Ctrain	C$80,793	C$352	59%	5	3.5	2	C$265	❌	❌	❌	Y / Y	⭐️ 5 (8)
Entire 6BED house easy to Banff & DT, Winsport	C$91,596	C$307	78%	6	3	2	C$192	❌	❌	❌	Y / Y	⭐️ 5 (171)
Bright and Welcoming 2-Story w/ Finished Basement	C$78,271	C$493	42%	4	2.5	2	C$63	❌	❌	✅	Y / Y	⭐️ 5 (12)
2500 sq house in Springbank Hill BL 261818	C$61,675	C$244	67%	4	2.5	2	C$170	❌	❌	✅	Y / Y	⭐️ 5 (28)
We Cover Your Service Fee/HotTub/Double Car Garage	C$124,248	C$473	68%	5	3.5	1	C$186	❌	✅	✅	Y / Y	⭐️ 5 (72)
GroupFriendly Glenbrook Bungalow sleeps 16 ppl max	C$95,083	C$342	73%	5	2	1	C$180	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Stylish Innercity Duplex near 17Ave & LRT Station!	C$54,159	C$150	91%	4	4	2	C$160	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Luxury Detached Home w/ City Views & Hot Tub!	C$99,112	C$374	69%	4	3.5	2	C$362	❌	✅	❌	Y / Y	⭐️ 5 (93)
Modern Family Home 5 min from Downtown	C$133,438	C$506	71%	4	3.5	2	C$212	❌	❌	❌	Y / Y	⭐️ 5 (96)
Spacious Upscale Area Home, Close to Banff	C$36,770	C$169	56%	4	2.5	2	C$180	❌	❌	❌	Y / Y	⭐️ 5 (84)
Central House w/8 beds near Downtown w/driveway	C$61,062	C$297	53%	4	1	1	C$239	❌	❌	✅	Y / Y	⭐️ 5 (43)
Perfect house for a family in downtown Calgary	C$47,626	C$179	71%	4	2	2	C$149	❌	❌	✅	Y / Y	⭐️ 5 (89)
Detach, Luxury, Near Downtown w/ Hot tub+ Garage	C$96,156	C$365	70%	5	3.5	2	C$398	❌	✅	❌	Y / Y	⭐️ 5 (158)
The Calgary Castle - Unique Stay	C$175,421	C$648	72%	4	3.5	1	C$426	✅	❌	❌	Y / Y	⭐️ 5 (68)
Contemporary Luxury 4 bedroom House near Downtown	C$78,950	C$325	65%	4	3.5	2	C$192	❌	❌	❌	Y / Y	⭐️ 5 (99)
Bungalow Near Downtown, Shopping & Restaurants	C$63,128	C$208	79%	4	2	2	C$160	❌	❌	✅	Y / Y	⭐️ 5 (55)
Rare Find Calgary's Finest \| Cozy and Vibrant	C$127,126	C$356	96%	4	3.5	1	C$91	❌	❌	❌	Y / Y	⭐️ 5 (154)
Prime Location\| Endless Fun \|4BR\|AC \|Backyard&BBQ	C$123,570	C$378	87%	4	3	2	C$265	❌	❌	✅	Y / Y	⭐️ 5 (26)
North Glenmore Park Retreat	C$53,316	C$195	70%	4	3	2	C$244	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Executive Home in West Calgary	C$56,681	C$351	42%	4	3.5	3	C$214	❌	❌	❌	Y / Y	⭐️ 5 (18)
ArtsyCentral 4King BR Home w/AC Hot Tub, Fenced yd	C$100,868	C$365	74%	4	3	2	C$202	❌	✅	✅	Y / Y	⭐️ 5 (70)
Lux Family Home - Calgary Inner City - 7 Min to DT	C$51,225	C$278	50%	4	3.5	1	C$212	❌	❌	❌	Y / Y	⭐️ 5 (114)
Gorgeous home away from home in Downtown Unit 2	C$79,949	C$317	68%	4	3.5	5	C$201	❌	❌	✅	Y / Y	⭐️ 5 (48)
Spacious 5-Bedroom Retreat Near Downtown Calgary	C$56,812	C$205	70%	5	2.5	2	C$239	❌	❌	✅	Y / Y	⭐️ 5 (73)
4 Bedroom Modern Home in Central SW Calgary	C$57,574	C$349	44%	4	2	3	C$160	❌	❌	❌	Y / Y	⭐️ 5 (124)
Hot Tub! Attractions! Big Home!	C$84,529	C$375	60%	5	2	2	C$160	❌	✅	✅	Y / Y	⭐️ 5 (39)
We Cover Your 14% Service Fee & Pet Friendly	C$118,205	C$414	78%	4	3	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Gorgeous Killarney Home	C$64,088	C$247	70%	4	4	4	C$196	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Entire house 4 BR 3.5 BA Close to downtown	C$70,345	C$312	60%	4	4	2	C$319	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
The Altitude - Elevated Living in Altadore	C$42,182	C$151	67%	4	2	1	C$211	❌	❌	❌	Y / Y	⭐️ 5 (23)
Luxury 4BR House: A/C \| Fast WiFi I Near Downtown	C$57,728	C$247	61%	4	2	1	C$147	❌	❌	✅	Y / Y	⭐️ 5 (28)
Downtown Views \| Spacious Home \| KING Bed	C$56,270	C$162	94%	4	2	2	C$149	❌	❌	❌	Y / Y	⭐️ 4.8 (27)

Return Metrics

16.15% 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$25,766	CA$51,532	CA$77,298	CA$103,064	CA$128,830	CA$257,660	CA$772,981
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$659,216	CA$703,985	CA$749,325	CA$795,252	CA$841,783	CA$1,084,169	CA$2,265,748

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.15%

Cap Rate

10.93%

Return on Investment

31.51%

77 Galbraith Dr SW Calgary, Alberta, T3E 4Z5

5 bed • 2 bath • 1 guests

Purchase Price

Calgary

Zoning

Laws

Airbnb Investor Score

CA$25,766

Annual Profit

10.9%

Cap Rate

16.2%

Cash on Cash

C$99,986

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$410/night at 66% occupancy.Projected nightly rate is C$319/night at 69% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$82,658

Avg annual revenue

69%

Avg occupancy rate

CA$319

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$115k

C$195k

C$275k

CA$25,766

Profit

Revenue

C$99,986

Operating Expenses

C$32,734

Operating Income

C$67,252

Mortgage & Taxes

C$41,486

Profit (Cash Flow)

C$25,766

CA$159,484

Cash Investment

Down Payment

C$123,000

Renos & Furnishing

C$18,034

Closing Costs

C$18,450

Total

C$159,484

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.15%

Cap Rate

10.93%

Return on Investment

31.51%