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

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

BNB

Calc

Annual Revenue

C$37,050

Profit (Cash Flow)

-C$3,501

Cap Rate

5.3%

Annual Revenue

C$37,050

AirDNA projects C$170/night at 71% occupancy ($44,088). Airbtics projects C$143/night at 71% occupancy ($37,049). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, C$143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$26,057	C$36,679	C$52,800	C$66,387
Occupancy	61%	74%	78%	88%
Nightly Rate	C$111	C$129	C$177	C$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Premium Views In Rivervalley	C$44,247	C$129	90%	2	2	1	C$126	❌	❌	❌	Y / Y	⭐️ 5 (99)
Chic loft downtown near Rogers Ice District 2 BD	C$36,838	C$129	76%	2	1	1	C$31	❌	❌	✅	Y / Y	⭐️ 5 (477)
Opulent Suite in River Valley	C$43,947	C$143	78%	2	2	1	C$126	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Lavish Suite on Jasper Avenue	C$47,741	C$166	73%	2	2	1	C$127	❌	❌	❌	Y / Y	⭐️ 4.6 (80)
Vibrant DT Retreat \| Parking	C$26,988	C$111	61%	2	1.5	1	C$104	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Family Friendly Condo by Jasper w UG Prkng & AC	C$29,843	C$99	77%	2	2	1	C$63	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
King bed, Views, Near River Valley	C$49,503	C$177	73%	2	2	1	C$90	❌	❌	❌	Y / Y	⭐️ 5 (95)
Elegant Suite in River Valley	C$35,882	C$124	74%	2	2	2	C$126	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Neon Palace\|KingBed\|FireplaceNetflixUG Park	C$24,441	C$81	74%	2	2	1	C$74	❌	❌	✅	Y / Y	⭐️ 5 (47)
Skyline D/T Condo. Free Parking	C$41,078	C$141	76%	2	2	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
The Breakfast Club SuiteKingBed& ACPatio*UG Park	C$37,391	C$101	93%	2	2	1	C$74	❌	❌	✅	Y / Y	⭐️ 5 (88)
Morris Luxury Loft, Private Parking, Patio	C$60,308	C$197	78%	2	2	2	C$143	❌	❌	❌	Y / Y	⭐️ 5 (104)
Steps away from the best Edmonton has to offer!	C$37,633	C$141	69%	2	2	1	C$51	❌	❌	❌	Y / Y	⭐️ 5 (423)
Zorro - Stylish 2BD \| 2 BA \| Ice District Suite!	C$43,137	C$183	58%	2	2	2	C$163	❌	❌	❌	Y / Y	⭐️ 5 (54)
Sky View Penthouse	C$27,621	C$111	62%	2	2	1	C$126	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Beautiful Executive Downtown Suite	C$38,381	C$199	51%	2	2	2	C$141	❌	❌	❌	Y / Y	⭐️ 5 (146)
Luxury 2BR Escape near to Yellowhead Highway	C$54,745	C$194	76%	2	2	2	C$283	❌	❌	✅	Y / Y	⭐️ 0 (1)
Marble Condo l DT l Near Rogers Place l UG Parking	C$43,582	C$127	88%	2	2	2	C$104	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
The Classic Charmer	C$34,372	C$111	82%	2	2	4	C$106	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Comfy 2 bedroom apartment - 1 min to Rogers Arena!	C$31,350	C$143	58%	2	1	3	C$84	❌	❌	❌	Y / Y	⭐️ 5 (23)
Downtown Getaway 2 Beds 2 Baths	C$35,439	C$190	48%	2	2	1	C$84	❌	❌	✅	Y / Y	⭐️ 5 (212)
Downtown l Free Parking l Skyline Views l Sleeps 5	C$31,236	C$106	75%	2	1	2	C$104	✅	❌	✅	Y / Y	⭐️ 5 (66)
2 Bedroom Suite Downtown w/ Parking	C$26,621	C$87	80%	2	1	2	C$69	❌	❌	❌	Y / Y	⭐️ 5 (258)
ICE District 2BDRM A/C Condo W/Laundry + U/Parking	C$24,568	C$124	51%	2	2	2	C$104	❌	❌	❌	Y / Y	⭐️ 5 (100)
Oakwood Towers - 2 Bedrooms - Garage parking	C$41,521	C$129	87%	2	1	2	C$31	✅	❌	❌	Y / Y	⭐️ 5 (25)
Chic 2-Bedroom Apt With Arcade	C$18,485	C$66	69%	2	1	1	C$74	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Downtown 2 BR 2 Bath Condo	C$23,348	C$81	74%	2	2	2	C$63	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
DT King Bed River Valley suite w/ Prkg	C$26,697	C$109	60%	2	1	1	C$74	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
D/T Rogers Condo U/G Parking!	C$35,743	C$114	80%	2	2	1	C$79	❌	❌	❌	Y / Y	⭐️ 4.6 (129)
Historic J.D Loft \| Near ICE District \| UG Parking	C$117,792	C$349	90%	2	2	2	C$74	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
ICE District 2 BD/2BA w/FREE Heated Parking	C$41,589	C$116	95%	2	2	3	C$63	❌	❌	❌	Y / Y	⭐️ 5 (143)
Spacious condo/ 2 king beds / Walk to Rogers	C$47,981	C$177	74%	2	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Lovely, Cozy 2-BDR Condo in The Heart of Downtown	C$23,895	C$114	53%	2	1	1	C$79	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
New Fox2 tower 2 Bed 2 Bath Condo w U/G Parking	C$38,301	C$131	76%	2	2	7	C$159	❌	❌	❌	Y / Y	⭐️ 5 (218)
Fox2 Tower condo A/C Downtown 104 ST w U/G Parking	C$32,904	C$116	75%	2	2	7	C$159	❌	❌	❌	Y / Y	⭐️ 5 (201)
DT King Bed River Valley Suite W/ Wifi Ntfl Prkg	C$25,289	C$114	54%	2	1	1	C$84	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
⭐️Downtown highrise.Walkers paradise•U/G parking⭐️	C$36,049	C$150	62%	2	2	3	C$100	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
BIG Penthouse+Steamroom+Fireplace+U/G parking	C$48,001	C$206	61%	2	2	1	C$96	❌	❌	❌	Y / Y	⭐️ 5 (120)
Skyline Views 🏙 Luxury Dt Suite U/G Parking	C$58,407	C$237	65%	2	2	1	C$106	❌	❌	❌	Y / Y	⭐️ 5 (104)
Gorgeous 2 bedroom condo in downtown Edmonton.	C$59,374	C$193	83%	2	2	1	C$84	❌	❌	✅	Y / Y	⭐️ 4.9 (61)

Return Metrics

-5.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-CA$3,501	-CA$7,002	-CA$10,503	-CA$14,004	-CA$17,505	-CA$35,011	-CA$105,035
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$2,357	CA$4,860	CA$7,518	CA$10,340	CA$13,335	CA$31,323	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$54,056	CA$60,474	CA$67,269	CA$74,457	CA$82,055	CA$126,851	CA$477,507

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.42%

Cap Rate

5.28%

Return on Investment

9.39%

9917 110 St NW Edmonton, Alberta, T5K 2N4

2 bed • 2 bath • 4 guests

Purchase Price

Edmonton

Zoning

Laws

-10

Airbnb Investor Score

-CA$3,501

Annual Profit

5.3%

Cap Rate

-5.4%

Cash on Cash

C$37,050

Annual Revenue

BNBCalc predicts this property will get $143 per night with 71% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

CA$39,556

Avg annual revenue

71%

Avg occupancy rate

CA$142

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$50k

C$85k

C$120k

-CA$3,501

Profit

Revenue

C$37,050

Operating Expenses

C$24,361

Operating Income

C$12,688

Mortgage & Taxes

C$16,190

Profit (Cash Flow)

-C$3,501

CA$64,487

Cash Investment

Down Payment

C$48,000

Renos & Furnishing

C$9,287

Closing Costs

C$7,200

Total

C$64,487

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.42%

Cap Rate

5.28%

Return on Investment

9.39%