BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 885 Beckton Hts, Ottawa, ON, K2S 2P9

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

BNB

Calc

Annual Revenue

C$35,519

Profit (Cash Flow)

C$1,535

Cap Rate

1.1%

Annual Revenue

C$35,519

AirDNA projects C$148/night at 98% occupancy ($52,972). Airbtics projects C$145/night at 67% occupancy ($35,519). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, C$145 rate per night.

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

Percentiles25%50%75%90%
RevenueC$23,663C$34,501C$50,226C$72,099
Occupancy56%66%80%87%
Nightly RateC$112C$138C$165C$216

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Stunning 2 bedroom modern town home

No image available

C$44,295
C$192
63%
22.57C$0❌❌❌Y / Y⭐️ 5 (70)
Executive 2- bedroom condo w/WIFI

No image available

C$51,000
C$174
78%
222C$145❌❌❌Y / Y⭐️ 4.9 (59)
Luxe Living in an Elegant Designer Suite

No image available

C$22,203
C$88
57%
211C$158❌❌❌Y / Y⭐️ 5 (40)
Cozy 2-bedroom bsmnt w/ parking (Shared Entrance)

No image available

C$15,102
C$104
39%
211C$9❌❌❌N / N⭐️ 5 (163)
Brand new 2-bedroom ensuite

No image available

C$30,244
C$100
80%
211C$51❌❌❌Y / Y⭐️ 5 (173)
Emerald Bungalow. 8 mins to CND Tire Ctr.

No image available

C$40,578
C$159
64%
21.52C$115❌❌❌Y / Y⭐️ 5 (30)
Stylish and lovely home with great views.

No image available

C$47,686
C$147
87%
21.52C$63❌❌❌Y / Y⭐️ 5 (141)
Cozy 2 bedroom townhouse

No image available

C$29,907
C$269
30%
221C$31❌❌❌Y / Y⭐️ 5 (62)
BRAND NEW Luxury Oasis With KING SIZE BED

No image available

C$48,749
C$182
70%
22.52C$105❌❌❌Y / Y⭐️ 5 (58)
Quiet & Sunlit Basement Suite

No image available

C$39,952
C$216
49%
212C$105❌❌❌Y / Y⭐️ 5 (67)
Peaceful Apt. in the Capital

No image available

C$35,349
C$118
79%
211C$43❌❌✅Y / Y⭐️ 5 (94)
Queen guest apartment

No image available

C$30,908
C$135
58%
212C$147❌❌❌Y / Y⭐️ 5 (49)
Cozy Condo W/Free parking

No image available

C$38,346
C$155
66%
222C$145❌❌❌Y / Y⭐️ 4.7 (23)
Luxury "Designer" Private 2 Bedroom Suite-Ottawa

No image available

C$36,023
C$131
66%
211C$158❌❌❌Y / Y⭐️ 4.5 (57)
Elegant 2 Bedroom Home.

No image available

C$42,492
C$139
82%
21.52C$53❌❌❌Y / Y⭐️ 5 (66)
Modern Walkout Basement Apartment - 2Bed/2Bath+Den

No image available

C$34,079
C$111
79%
222C$105❌❌❌Y / Y⭐️ 5 (55)
Retreat surrounded by majestic trees along a river

No image available

C$35,152
C$172
54%
212C$84❌❌❌Y / Y⭐️ 5 (95)
Zen & Cozy Townhome w Sun Deck & Exercise Area

No image available

C$68,335
C$229
77%
222C$157❌❌❌Y / Y⭐️ 5 (44)
Happy Loving Peaceful Brand-new Space, find yo Zen

No image available

C$43,602
C$229
52%
21.530C$11❌❌❌Y / Y⭐️ 4.5 (25)
BRAND NEW - Stunning two bed 3 bath home .

No image available

C$48,140
C$166
79%
22.52C$0❌❌❌Y / Y⭐️ 5 (17)
One level Townhouse, @corner, new bright 2 bedroom

No image available

C$25,331
C$108
64%
2130C$242❌❌✅Y / Y⭐️ 5 (13)
Spacious Townhome in Kanata

No image available

C$24,540
C$114
56%
232C$104❌❌❌Y / N⭐️ 4.8 (4)
Independent Suite in Kanata

No image available

C$36,311
C$118
84%
212C$0❌❌❌Y / Y⭐️ 5 (20)
Full unit/Private entrance!

No image available

C$34,579
C$118
80%
2120C$157❌❌❌Y / Y⭐️ 5 (7)
A Beautiful Entire Apartment

No image available

C$32,743
C$138
60%
211C$95❌❌✅Y / Y⭐️ 4.6 (45)
Nice basement apartment

No image available

C$34,458
C$151
62%
211C$21❌❌✅Y / Y⭐️ 4.1 (14)
Century Charmer, Entire Home!

No image available

C$32,168
C$101
87%
21.530C$263❌❌❌Y / Y⭐️ 5 (5)
Cheerful 2-bedroom townhouse

No image available

C$43,531
C$161
73%
22.57C$53❌❌❌Y / Y⭐️ 4.5 (38)
Private 2 Bedroom apartment

No image available

C$38,862
C$129
82%
212C$0❌❌❌Y / Y⭐️ 5 (46)
Furnished Luxury 2 bedroom in Stittsville

No image available

C$28,101
C$118
65%
2130C$0❌❌❌Y / Y⭐️ 0 (0)
2bed2bath in Kanata Stittsville

No image available

C$37,855
C$112
92%
22.530C$211❌❌❌Y / Y⭐️ 0 (1)
Luxe with Fire Pit: 2 Min to Canadian Tire Center

No image available

C$49,833
C$296
46%
21.51C$0✅❌❌Y / Y⭐️ 5 (14)
Beautiful Home Family & Friends

No image available

C$25,308
C$77
90%
2130C$221❌❌❌Y / Y⭐️ 0 (1)
Contemporary house near Canadian Tire Centre

No image available

C$42,290
C$165
70%
2230C$189❌❌✅Y / Y⭐️ 5 (2)
Entire 2 Bedroom Basement Apartment

No image available

C$20,992
C$88
65%
2230C$208❌❌❌Y / Y⭐️ 0 (2)
Gorgeous 2 Bedroom Walk-Out Apt. in Kanata Lakes

No image available

C$18,789
C$117
44%
2230C$209❌❌❌Y / Y⭐️ 4.5 (27)
Beautiful 2 Bedroom Unit with Jacuzzi Bathtub

No image available

C$49,509
C$138
98%
211C$0❌❌❌Y / Y⭐️ 4.7 (59)
Beautiful New Home for Families & Friends

No image available

C$12,986
C$83
43%
2230C$221❌❌❌Y / Y⭐️ 0 (2)
Beautiful house, two bedroom with queen beds

No image available

C$47,949
C$141
93%
2130C$84❌❌❌N / Y⭐️ 5 (22)

Return Metrics

0.64% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$1,535CA$3,070CA$4,605CA$6,140CA$7,675CA$15,350CA$46,051
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$800,000CA$800,000CA$800,000CA$800,000CA$800,000CA$800,000CA$800,000
Down PaymentCA$200,000CA$200,000CA$200,000CA$200,000CA$200,000CA$200,000CA$200,000
Property AppreciationCA$30,000CA$60,900CA$92,727CA$125,508CA$159,274CA$343,916CA$1,427,262
Total ReturnCA$1,031,535CA$1,063,970CA$1,097,332CA$1,131,649CA$1,166,949CA$1,359,266CA$2,473,313

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.64%

Cap Rate

1.14%

Return on Investment

16.8%

property-location

885 Beckton Hts Ottawa, Ontario, K2S 2P9

2 bed • 1 bath • 4 guests

Ottawa

Zoning


Laws

-33

Airbnb Investor Score

-CA$60,411

Annual Profit

1.1%

Cap Rate

0.6%

Cash on Cash

C$35,519

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$148/night at 98% occupancy.Projected nightly rate is C$145/night at 67% occupancy.

Top 51% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$35,808

Avg annual revenue

67%

Avg occupancy rate

CA$145

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$10k

C$30k

C$50k

C$70k

Sign up to see the data on 40 all comparables

CA$1,535

Profit

Revenue

C$35,519

Operating Expenses

C$24,084

Operating Income

C$11,435

Mortgage & Taxes

C$9,900

Profit (Cash Flow)

C$1,535

CA$208,894

Cash Investment

Down Payment

C$200,000

Renos & Furnishing

C$8,894

Total

C$208,894

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.64%

Cap Rate

1.14%

Profit (Cummulative)

C$1,535

C$800,000

C$8,894

C$30,000

C$0

Total Gain

C$40,143