BNBCalc Short Term Rental Investment Analysis 9917 110 St NW, Edmonton, AB, T5K 2N4

3 bed • 2 bath • 4 guests • CA$240,000

BNB

Calc

Annual Revenue

C$46,025

Profit (Cash Flow)

C$4,307

Cap Rate

8.5%

Annual Revenue

C$46,025

AirDNA projects C$259/night at 50% occupancy ($47,225). Airbtics projects C$200/night at 63% occupancy ($46,024). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 63% occupancy rate, C$200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$24,885	C$38,449	C$64,066	C$100,428
Occupancy	48%	64%	76%	86%
Nightly Rate	C$136	C$156	C$221	C$307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Connect House	C$59,077	C$306	50%	3	2	2	C$237	❌	❌	✅	Y / Y	⭐️ 5 (38)
Pet Friendly \| Central Location \| Renovated	C$31,551	C$111	68%	3	2	2	C$159	❌	❌	✅	Y / Y	⭐️ 4.5 (105)
•Modern Family King Bed Suite Near Roger Center•	C$40,557	C$197	52%	3	3.5	1	C$104	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
LUXURY PRIVATE 3 BDR HOME w/ 1700sq+, AC in DT	C$43,727	C$140	81%	3	2.5	1	C$123	❌	❌	❌	Y / Y	⭐️ 5 (179)
Central 3 Bdrm 2.5 Bthrm by Downtown & Whyte Ave	C$25,615	C$136	48%	3	2.5	2	C$147	❌	❌	❌	Y / Y	⭐️ 5 (98)
Central Edmonton \| Cozy 3 Bed Home \| Near River	C$29,230	C$97	76%	3	1	1	C$110	❌	❌	✅	Y / Y	⭐️ 5 (205)
Trendy & Stylish \| Only The Best 4 My Guests	C$74,910	C$233	83%	3	2.5	1	C$147	❌	❌	✅	Y / Y	⭐️ 5 (95)
ExoticLushRainforestCRsuitU/GKingWifi	C$26,938	C$123	50%	3	2	2	C$143	❌	❌	❌	Y / Y	⭐️ 5 (72)
UrbanOasis\|1min Whyte Ave \|5min UofA\| A/C	C$51,840	C$221	62%	3	2.5	2	C$197	❌	❌	✅	Y / Y	⭐️ 5 (64)
Strathcona. Sleeps 6. Steps from Whyte Ave.	C$44,505	C$147	78%	3	2	2	C$137	❌	❌	✅	Y / Y	⭐️ 5 (153)
Central City House! 3 beds 2.5 baths	C$36,559	C$273	34%	3	2.5	1	C$127	❌	❌	✅	Y / Y	⭐️ 5 (37)
~Chic Haven~ 3BR Near Rogers & WEM, King Bed, WiFi	C$46,317	C$134	86%	3	2.5	1	C$116	❌	❌	❌	Y / Y	⭐️ 5 (104)
1300 sqft Luxury duplex in historic Old Strathcona	C$35,585	C$194	47%	3	2	1	C$131	❌	❌	✅	Y / Y	⭐️ 5 (160)
Luxury 3 Bdm House with Terrace and 3rd floor Loft	C$23,719	C$187	31%	3	3.5	1	C$146	❌	❌	❌	Y / Y	⭐️ 5 (78)
Location! Stylish Townhouse Steps from 124 Street!	C$43,530	C$183	62%	3	2.5	2	C$184	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cozy 3 bedrooms located near River Valley 10173	C$39,206	C$149	68%	3	1.5	1	C$106	❌	❌	❌	Y / Y	⭐️ 5 (159)
Charming 3 BDRM near River Valley and DT	C$35,506	C$150	61%	3	1.5	1	C$106	❌	❌	❌	Y / Y	⭐️ 5 (146)
Beautiful Hospital Location.	C$27,681	C$87	85%	3	1	1	C$63	❌	❌	✅	Y / Y	⭐️ 5 (108)
FireplaceNewBuildPetsFreeWIFILuxury	C$35,066	C$136	68%	3	2.5	2	C$116	❌	❌	✅	Y / Y	⭐️ 4.5 (63)
Designer Home \| W/Central AC	C$37,862	C$257	39%	3	1	1	C$104	❌	❌	❌	Y / Y	⭐️ 5 (14)
Executive \| King Suite \| Garage \| Family Friendly	C$53,749	C$194	71%	3	2.5	1	C$143	❌	❌	❌	Y / Y	⭐️ 5 (55)
Royal Alex reno'd 1200sft private suite longterm	C$36,656	C$127	75%	3	1	3	C$96	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Immaculate 3Bedroom 2Bath Single Detach Home	C$53,836	C$236	61%	3	2	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (34)
DOWNTOWN - Beautiful Little Italy house	C$15,289	C$126	31%	3	1	3	C$94	❌	❌	✅	Y / Y	⭐️ 5 (96)
Westmount Urban Character Home Away From Home	C$42,424	C$146	75%	3	1.5	1	C$131	❌	❌	✅	Y / Y	⭐️ 5 (22)
Linear Park Place - Just off 124 St Grand Market	C$33,983	C$123	72%	3	1	2	C$147	❌	❌	✅	Y / Y	⭐️ 5 (45)
Modern Home in the Heart of YEG	C$77,096	C$320	65%	3	2.5	4	C$210	❌	❌	❌	Y / Y	⭐️ 5 (37)
Cozy Cottage with Four Seasons Back Yard Retreat!	C$45,591	C$144	83%	3	2	1	C$94	❌	❌	❌	Y / Y	⭐️ 5 (305)
Entire house, 3 BR, Whyte Ave/UofA/DT,Rogers Arena	C$51,507	C$153	91%	3	3	2	C$90	❌	❌	✅	Y / Y	⭐️ 5 (37)
20% off long stays - 3bdrm close to Whyte Ave	C$28,955	C$117	64%	3	1	1	C$116	❌	❌	✅	Y / Y	⭐️ 3.5 (16)
Beautiful 3-Bedroom Townhouse Brand New!	C$29,021	C$160	47%	3	3.5	1	C$146	❌	❌	❌	Y / Y	⭐️ 5 (40)
3 Bedroom Walk to UofA Hospital	C$26,647	C$149	49%	3	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Mid-Century Oasis - Self Check In \| Whyte Ave	C$35,422	C$136	69%	3	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (61)
#stay-Whyte-Ave-for 6 blue	C$59,985	C$394	41%	3	1.5	1	C$159	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxurious Kng Bd, 3 min to Rogers Pl, 3 bd/2.5 bth	C$52,615	C$167	86%	3	3	1	C$0	❌	❌	❌	Y / Y	⭐️ 4.4 (25)
Beautiful 3 bd/2.5 bath Downtown	C$38,832	C$167	61%	3	3	2	C$126	❌	❌	❌	Y / Y	⭐️ 1 (1)
Luxury Pent House Suite in Downtown, Edmonton.	C$69,743	C$489	39%	3	3	30	C$263	✅	❌	❌	Y / Y	⭐️ 5 (6)
Spacious and stylish city escape in Old Strathcona	C$75,638	C$221	88%	3	3.5	2	C$216	❌	❌	✅	Y / Y	⭐️ 5 (67)
upst3brm/Heritage house/UofA/Strathcona/CrossCance	C$66,043	C$189	95%	3	1	3	C$159	❌	❌	❌	N / Y	⭐️ 4.5 (21)

Return Metrics

6.39% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$4,307	CA$8,614	CA$12,922	CA$17,229	CA$21,536	CA$43,073	CA$129,221
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$192,000	CA$192,000	CA$192,000	CA$192,000	CA$192,000	CA$192,000	CA$192,000
Down Payment	CA$48,000	CA$48,000	CA$48,000	CA$48,000	CA$48,000	CA$48,000	CA$48,000
Property Appreciation	CA$7,200	CA$14,616	CA$22,254	CA$30,122	CA$38,225	CA$82,539	CA$342,542
Total Return	CA$251,507	CA$263,230	CA$275,176	CA$287,351	CA$299,762	CA$365,613	CA$711,764

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.39%

Cap Rate

8.54%

Return on Investment

20.58%

9917 110 St NW Edmonton, Alberta, T5K 2N4

3 bed • 2 bath • 4 guests

Purchase Price

Edmonton

Zoning

Laws

Airbnb Investor Score

CA$4,307

Annual Profit

8.5%

Cap Rate

6.4%

Cash on Cash

C$46,025

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$259/night at 50% occupancy.Projected nightly rate is C$200/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

CA$44,403

Avg annual revenue

63%

Avg occupancy rate

CA$201

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$15k

C$40k

C$65k

C$95k

CA$4,307

Profit

Revenue

C$46,025

Operating Expenses

C$25,528

Operating Income

C$20,497

Mortgage & Taxes

C$16,190

Profit (Cash Flow)

C$4,307

CA$67,344

Cash Investment

Down Payment

C$48,000

Renos & Furnishing

C$12,144

Closing Costs

C$7,200

Total

C$67,344

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.39%

Cap Rate

8.54%

Return on Investment

20.58%