Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Belmont Drive SW, Calgary, AB, T0L 0X0

2 bed • 1 bath • 4 guests • CA$0

BNB

Calc

Annual Revenue

C$23,021

Profit (Cash Flow)

-C$15,130

Cash on Cash Return

-166.6%

Annual Revenue

C$23,021

AirDNA projects C$126/night at 51% occupancy ($23,439). Airbtics projects C$109/night at 58% occupancy ($23,021). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, C$109 rate per night.

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

Percentiles25%50%75%90%
RevenueC$16,362C$22,562C$30,018C$44,387
Occupancy47%56%68%77%
Nightly RateC$93C$107C$116C$152

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
C$23,427
C$80
78%
212C$26❌❌❌Y / Y⭐️ 5 (65)
C$26,319
C$153
47%
214C$0❌❌❌Y / Y⭐️ 4.9 (68)
C$22,063
C$89
68%
211C$0❌❌❌Y / Y⭐️ 5 (20)
C$31,872
C$150
58%
212C$0❌❌❌Y / Y⭐️ 5 (16)
C$18,002
C$114
43%
211C$0❌❌❌N / Y⭐️ 5 (66)
C$21,188
C$79
72%
212C$53❌❌❌Y / Y⭐️ 5 (103)
C$19,339
C$109
47%
211C$26❌❌❌Y / Y⭐️ 4.5 (25)
C$28,997
C$109
69%
211C$73❌❌❌Y / Y⭐️ 5 (63)
C$20,808
C$102
56%
211C$0❌❌❌Y / Y⭐️ 5 (155)
C$31,576
C$116
74%
212C$26❌❌❌Y / Y⭐️ 5 (112)
C$16,956
C$103
45%
214C$0❌❌❌Y / Y⭐️ 5 (29)
C$22,329
C$100
56%
212C$96❌❌✅Y / Y⭐️ 5 (20)
C$29,898
C$173
45%
212C$127✅❌✅Y / Y⭐️ 4.5 (6)
C$17,631
C$79
54%
211C$106❌❌❌Y / Y⭐️ 5 (65)
C$13,126
C$109
33%
211C$0❌❌❌Y / Y⭐️ 4.5 (32)
C$42,768
C$119
93%
222C$104❌❌✅Y / Y⭐️ 4.8 (61)
C$19,427
C$84
61%
211C$37❌❌❌Y / Y⭐️ 5 (24)
C$23,064
C$114
54%
217C$53❌❌❌Y / Y⭐️ 4.9 (12)
C$14,965
C$80
48%
213C$84❌❌❌Y / Y⭐️ 5 (29)
C$28,323
C$109
68%
212C$106❌❌❌Y / Y⭐️ 5 (26)
C$31,781
C$106
80%
211C$31❌❌❌Y / Y⭐️ 5 (80)
C$32,499
C$164
54%
212C$0❌❌❌Y / Y⭐️ 5 (23)
C$30,586
C$124
66%
232C$84❌❌❌Y / Y⭐️ 4.7 (10)
C$18,317
C$103
47%
213C$74❌❌❌Y / Y⭐️ 4.9 (10)
C$27,743
C$124
59%
225C$147❌❌❌Y / Y⭐️ 4.5 (13)
C$20,072
C$103
47%
212C$159❌❌❌Y / Y⭐️ 4.5 (21)
C$24,963
C$152
45%
211C$0❌❌❌Y / Y⭐️ 4.8 (30)
C$18,613
C$84
57%
211C$84❌❌✅Y / Y⭐️ 5 (22)
C$22,552
C$102
59%
212C$84❌❌❌N / Y⭐️ 4.5 (35)
C$26,317
C$94
74%
212C$126❌❌❌Y / Y⭐️ 5 (69)
C$21,396
C$82
70%
2110C$84❌❌✅Y / Y⭐️ 4.5 (5)
C$21,170
C$116
48%
211C$26❌❌❌Y / Y⭐️ 5 (42)
C$14,601
C$89
45%
212C$0❌❌❌Y / Y⭐️ 5 (16)
C$23,359
C$152
41%
211C$90❌❌❌Y / Y⭐️ 5 (23)
C$14,728
C$96
42%
211C$0❌❌❌Y / Y⭐️ 5 (18)
C$28,426
C$123
57%
211C$116❌❌❌Y / Y⭐️ 5 (20)
C$21,358
C$110
53%
212C$0❌❌❌Y / Y⭐️ 4.9 (67)
C$37,126
C$110
91%
217C$132❌❌✅Y / Y⭐️ 5 (51)
C$20,150
C$71
77%
211C$0❌❌❌N / Y⭐️ 5 (30)
C$15,526
C$99
43%
211C$0❌❌❌Y / Y⭐️ 5 (23)

Return Metrics

-166.63% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$15,130-CA$30,260-CA$45,390-CA$60,520-CA$75,651-CA$151,302-CA$453,907
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Total Return-CA$15,130-CA$30,260-CA$45,390-CA$60,520-CA$75,651-CA$151,302-CA$453,907

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-166.63%

Payback Period Days

0

Return on Investment

-166.63%

property-location

Belmont Drive SW Calgary, Alberta, T0L 0X0

2 bed • 1 bath • 4 guests

Calgary

Zoning


Laws

C$23,021

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$126/night at 51% occupancy.Projected nightly rate is C$109/night at 58% occupancy.

Top 41% of comparables

Top 48% 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$23,584

Avg annual revenue

58%

Avg occupancy rate

CA$109

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$20k

C$35k

C$45k

Sign up to see the data on 40 all comparables

-CA$15,130

Profit

Revenue

C$23,021

Operating Expenses

C$20,152

Operating Income

C$2,870

Net Effective Rent

C$18,000

Profit (Cash Flow)

-C$15,130

CA$9,080

Cash Investment

Renos & Furnishing

C$8,937

Setup Costs

C$143

Total

C$9,080

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-166.63%

Payback Period Days

0