BNBCalc Short Term Rental Investment Analysis 812 14 Ave SW 102, Calgary, AB, T2R 0N6

2 bed • 1 bath • 4 guests • CA$255,000

BNB

Calc

Annual Revenue

C$57,295

Profit (Cash Flow)

C$27,884

Cap Rate

11.9%

Annual Revenue

C$57,295

AirDNA projects C$159/night at 76% occupancy ($44,175). Airbtics projects C$153/night at 75% occupancy ($42,036). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 92% occupancy rate, C$171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$28,196	C$42,526	C$60,211	C$77,601
Occupancy	61%	77%	92%	97%
Nightly Rate	C$121	C$145	C$171	C$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tiny & Charming, Heart of 17th - with free Parking	C$36,564	C$126	79%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (1163)
"Botanic Blue"\|DT Skyline View \|Mins to Saddledome	C$48,629	C$144	89%	1	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (70)
Elegant • Comfortable Suite w/ Incredible DT View!	C$27,982	C$148	46%	1	1	1	C$74	✅	❌	❌	Y / Y	⭐️ 5 (108)
Chic Top Floor • City View • Heated Parking • Pool	C$36,570	C$149	61%	1	1	1	C$72	✅	❌	❌	Y / Y	⭐️ 5 (135)
MicroNest - Modern Overlooking Downtown Parking	C$47,734	C$159	77%	1	1	2	C$99	✅	❌	❌	Y / Y	⭐️ 5 (59)
DT Views \|King Bed \|Mins to Saddledome \|UG Parking	C$57,603	C$159	96%	1	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (106)
Downtown/Stampede/BOM center/Trendy 17 Ave/MNP	C$30,326	C$88	90%	1	1	2	C$72	❌	❌	✅	Y / Y	⭐️ 5 (314)
Presidential Suite • City Views • Heated Parking	C$45,703	C$162	70%	1	1	1	C$82	✅	❌	❌	Y / Y	⭐️ 5 (224)
DT Views \| Mins to Saddledome \| Gym \| AC	C$48,870	C$141	92%	1	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (97)
Modern Condo, Skyline views, & Parking in Downtown	C$37,931	C$98	98%	1	1	1	C$94	✅	❌	❌	Y / Y	⭐️ 5 (202)
Sunset & Mountain View Down Town Design District	C$59,853	C$163	99%	1	1	4	C$104	✅	❌	❌	Y / Y	⭐️ 5 (110)
cute 1 bed 1 bath in down	C$29,809	C$117	62%	1	1	1	C$84	✅	❌	❌	Y / Y	⭐️ 5 (205)
Contemporary dream on 17th Ave - Best Location!	C$34,997	C$118	77%	1	1	2	C$115	❌	❌	❌	Y / Y	⭐️ 4.9 (202)
Beautiful Inner city condo! Quiet, cozy building.	C$29,103	C$119	64%	1	1	1	C$105	❌	❌	✅	Y / Y	⭐️ 5 (72)
Executive & Industrial 1Bed • City Views • Central	C$35,109	C$162	55%	1	1	1	C$74	✅	❌	❌	Y / Y	⭐️ 5 (140)
Panoramic, Beltline, Cozy 1 Bed/1Den, UG Parking	C$37,223	C$98	97%	1	1	2	C$104	✅	❌	❌	Y / Y	⭐️ 5 (100)
Cgy Tower Views \| Mins to Saddledome \| Gym	C$52,237	C$153	90%	1	1	2	C$94	✅	❌	❌	Y / Y	⭐️ 5 (163)
5th Floor 1 Bedroom Condo with Parking	C$27,374	C$119	60%	1	1	1	C$68	❌	❌	❌	Y / Y	⭐️ 5 (51)
Calgary Stampede rental!	C$80,169	C$213	98%	1	1	8	C$105	❌	❌	❌	Y / Y	⭐️ 0 (0)
NYC Industrial Renovated Loft in Downtown Calgary	C$45,406	C$215	53%	1	1	1	C$104	❌	❌	❌	Y / Y	⭐️ 5 (110)
Luxury DT Gorgeous Sunset Suite w/ Free Parking	C$49,217	C$186	68%	1	1	2	C$131	✅	❌	❌	Y / Y	⭐️ 5 (10)
Best Location and Best View in all of Calgary	C$47,113	C$144	83%	1	1	2	C$109	✅	❌	❌	Y / Y	⭐️ 5 (105)
Best Location, 17 Ave, Downtown, 1 Bed, Parking,AC	C$45,254	C$196	61%	1	1	1	C$71	❌	❌	❌	Y / Y	⭐️ 5 (142)
Downtown Calgary Connection ~ Entire Condo	C$37,975	C$121	84%	1	1	3	C$41	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
5th Floor Cozy 1 Bedroom Condo with Parking	C$19,262	C$129	37%	1	1	1	C$68	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Modern Comfort with Views, Parking, Office & AC	C$82,340	C$229	97%	1	1	1	C$115	✅	❌	❌	Y / Y	⭐️ 5 (46)
Downtown Condo with Calgary Tower Views	C$46,759	C$131	95%	1	1	2	C$41	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
Modern with Amazing Views	C$33,528	C$115	77%	1	1	2	C$90	✅	❌	✅	Y / Y	⭐️ 4.5 (33)
Heaven on Earth, The Condo! Near Calgary Stampede	C$37,547	C$151	65%	1	1	2	C$99	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Urban Retreat Condo with Skyline & Rockies Views	C$60,668	C$168	96%	1	1	1	C$72	✅	❌	❌	Y / Y	⭐️ 4.5 (158)
"Golden Shadows" \| King Bed \| Mins to Saddledome	C$39,035	C$121	85%	1	1	2	C$95	❌	❌	❌	Y / Y	⭐️ 5 (31)
Exquisite Style \| POOL, VIEWS & PRKG \| Sleeps 4	C$65,080	C$185	93%	1	1	3	C$105	✅	❌	❌	Y / Y	⭐️ 5 (87)
DT townhome location 5 min walk to 17th Ave	C$26,199	C$128	53%	1	1	2	C$131	❌	❌	❌	Y / Y	⭐️ 5 (40)
The Birchwood - Steps away from vibrant 17 Ave SW!	C$46,939	C$138	86%	1	1	2	C$131	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Spacious dt condo w/ skyline views	C$23,233	C$94	63%	1	1	29	C$84	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Mr. & Mrs. Smith \| Upscale \| Central \| Balcony	C$52,099	C$207	65%	1	1	1	C$131	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Furnished Beltline Condo just off 17th Ave	C$102,694	C$358	78%	1	1	1	C$53	❌	❌	✅	Y / N	⭐️ 5 (26)
Luxe Downtown Hideout W / Skyline Views	C$68,494	C$179	100%	1	1	1	C$88	✅	❌	❌	Y / Y	⭐️ 5 (41)
DT condo, one bedroom with den	C$37,164	C$209	41%	1	1	2	C$158	✅	✅	❌	Y / Y	⭐️ 5 (4)
Modern & Cozy/ Free Parking 1-Bedroom Apartment	C$29,391	C$132	59%	1	1	1	C$84	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

45.03% 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$27,884	CA$55,768	CA$83,652	CA$111,536	CA$139,420	CA$278,841	CA$836,523
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$204,000	CA$204,000	CA$204,000	CA$204,000	CA$204,000	CA$204,000	CA$204,000
Down Payment	CA$51,000	CA$51,000	CA$51,000	CA$51,000	CA$51,000	CA$51,000	CA$51,000
Property Appreciation	CA$7,650	CA$15,529	CA$23,645	CA$32,004	CA$40,614	CA$87,698	CA$363,951
Total Return	CA$290,534	CA$326,297	CA$362,297	CA$398,541	CA$435,035	CA$621,539	CA$1,455,475

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.03%

Cap Rate

11.92%

Return on Investment

64.68%

812 14 Ave SW Calgary, Alberta, T2R 0N6

2 bed • 1 bath • 4 guests

Purchase Price

Calgary

Zoning

Laws

188

Airbnb Investor Score

CA$14,277

Annual Profit

11.9%

Cap Rate

45.0%

Cash on Cash

C$57,295

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$159/night at 76% occupancy.Projected nightly rate is C$153/night at 75% 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$44,979

Avg annual revenue

75%

Avg occupancy rate

CA$154

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$20k

C$45k

C$75k

C$105k

CA$27,884

Profit

Revenue

C$57,295

Operating Expenses

C$26,886

Operating Income

C$30,409

Mortgage & Taxes

C$2,524

Profit (Cash Flow)

C$27,884

CA$59,881

Cash Investment

Down Payment

C$51,000

Renos & Furnishing

C$8,881

Total

C$59,881

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.03%

Cap Rate

11.92%

Return on Investment

64.68%