BNBCalc Short Term Rental Investment Analysis Herron Walk, Calgary, AB, T4B 3P6

1 bed • 1 bath • 2 guests • CA$676,000

BNB

Calc

Annual Revenue

C$19,028

Profit (Cash Flow)

-C$9,717

Cap Rate

-0.4%

Annual Revenue

C$19,028

AirDNA projects C$87/night at 54% occupancy ($17,218). Airbtics projects C$80/night at 65% occupancy ($19,027). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, C$80 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$14,988	C$19,722	C$24,927	C$31,114
Occupancy	55%	68%	76%	85%
Nightly Rate	C$72	C$76	C$86	C$96

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walk-out Bsmt Suite, Spacious	C$21,399	C$74	73%	1	1	2	C$116	❌	❌	✅	Y / Y	⭐️ 3.5 (8)
Angie’s place close to YYC	C$21,386	C$76	73%	1	1	2	C$31	❌	❌	❌	Y / Y	⭐️ 5 (53)
Spacious suite 15 mins to airport private entrance	C$20,366	C$77	72%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (114)
Perfect Getaway *Beautiful Comfy Private 1BR Suite	C$23,462	C$70	87%	1	1	2	C$74	❌	❌	❌	Y / Y	⭐️ 5 (243)
Cozy 1-bedroom private suite near YYC Airport	C$16,927	C$62	70%	1	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (50)
Modern Guest Suite in Calgary	C$14,707	C$79	48%	1	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cozy Private Guest Suite in North West Calgary	C$23,200	C$94	62%	1	1	1	C$43	❌	❌	❌	Y / Y	⭐️ 5 (122)
Entire Suite in Northwest Calgary	C$24,263	C$76	85%	1	1	1	C$42	❌	❌	❌	Y / Y	⭐️ 5 (93)
1 Bedroom, 2 Bed Legal Suite	C$13,632	C$83	42%	1	1	2	C$47	❌	❌	❌	Y / Y	⭐️ 5 (15)
Newly Built Suite Close to Airport w Free Parking	C$17,402	C$76	59%	1	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (11)
Newly built one bedroom 2 bed	C$21,738	C$96	59%	1	1	1	C$96	❌	❌	✅	Y / N	⭐️ 5 (4)
Cozy Spacious Suite	C$24,416	C$79	82%	1	1	2	C$47	❌	❌	❌	Y / Y	⭐️ 5 (89)
Cozy private guest suite in Northwest Calgary	C$19,889	C$87	59%	1	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern 1BR Suite - NW Calgary - Strategic Location	C$16,278	C$67	64%	1	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (44)
Zinny's 1-Bed Basement Apartment(Entirely Private)	C$19,172	C$86	61%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
Modern Retreat: 1BR Suite	C$27,024	C$96	77%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Guest Suite in Calgary	C$24,984	C$104	62%	1	1	1	C$84	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lovely 1 bedroom 2 bed suite	C$9,128	C$72	30%	1	1	1	C$96	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Cozy 1 BR suite close to shopping, Park, Airport	C$20,941	C$73	76%	1	1	3	C$69	❌	❌	❌	Y / Y	⭐️ 5 (45)
Carrington Luxury Suite	C$17,433	C$92	52%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (91)
A luxurious 1 bedroom suite close to the airport	C$20,239	C$72	74%	1	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (41)
Cozy 1 Bed Suite in North Calgary. 15 mins frm YYC	C$22,709	C$64	91%	1	1	2	C$74	❌	❌	❌	Y / Y	⭐️ 5 (52)
Private Guest Suite near Airport & All Amenities	C$26,224	C$76	93%	1	1	2	C$84	❌	❌	❌	Y / Y	⭐️ 5 (34)
Stylish 1 BDR lower King Bed\| Kitchen Bath Laundry	C$18,382	C$90	51%	1	1	3	C$72	❌	❌	❌	Y / Y	⭐️ 5 (34)
Entire Private Guest Suite next to Highway	C$16,306	C$63	66%	1	1	2	C$69	❌	❌	❌	N / Y	⭐️ 5 (680)
Beautiful & Cozy entire suite!	C$19,141	C$67	74%	1	1	2	C$44	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Entire guest suite in Calgary	C$15,547	C$80	53%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Cozy 1 Bedroom Basement Suite	C$21,683	C$63	87%	1	1	3	C$106	❌	❌	❌	Y / Y	⭐️ 5 (18)
New Cozy 1 bedroom basement in Livingston NE	C$10,980	C$73	39%	1	1	5	C$53	❌	❌	❌	Y / Y	⭐️ 5 (43)
Kozy Howse Private Basement Suite	C$22,215	C$76	78%	1	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (176)
Private cozy one bedroom one bath basement suite	C$20,428	C$73	73%	1	1	1	C$43	❌	❌	❌	Y / Y	⭐️ 5 (25)
Fully Furnished 1BR Suite in Northwest Calgary	C$22,378	C$77	74%	1	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy little apartment	C$16,987	C$69	64%	1	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (2)
Spacious Walkout Retreat Entire Suite, Panorama	C$18,275	C$122	40%	1	1	2	C$70	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Private Guest Suite in NW Calgary (1 Bedroom)	C$17,601	C$86	56%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Newly Build cozy one bedroom	C$14,554	C$72	43%	1	1	3	C$159	❌	❌	❌	Y / Y	⭐️ 5 (43)
Stylish & Comfy 1-Bedroom Suite	C$22,185	C$79	77%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
1Bdrm Suite- Howse Den	C$20,958	C$79	71%	1	1	3	C$79	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cozy Crib - 20 Minutes from Downtown Calgary	C$42,369	C$137	82%	1	1	1	C$31	❌	❌	❌	Y / Y	⭐️ 5 (196)
Spacious, homely basement suite	C$11,209	C$83	30%	1	1	1	C$127	❌	❌	❌	Y / N	⭐️ 5 (11)

Return Metrics

-6.01% 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$9,717	-CA$19,434	-CA$29,151	-CA$38,868	-CA$48,585	-CA$97,171	-CA$291,515
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$540,800	CA$540,800	CA$540,800	CA$540,800	CA$540,800	CA$540,800	CA$540,800
Down Payment	CA$135,200	CA$135,200	CA$135,200	CA$135,200	CA$135,200	CA$135,200	CA$135,200
Property Appreciation	CA$20,280	CA$41,168	CA$62,683	CA$84,843	CA$107,669	CA$232,487	CA$964,829
Total Return	CA$686,562	CA$697,734	CA$709,531	CA$721,975	CA$735,083	CA$811,315	CA$1,349,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.01%

Cap Rate

-0.44%

Return on Investment

10.64%

Herron Walk Calgary, Alberta, T4B 3P6

1 bed • 1 bath • 2 guests

Purchase Price

Calgary

Zoning

Laws

-63

Airbnb Investor Score

-CA$48,625

Annual Profit

-0.4%

Cap Rate

-6.0%

Cash on Cash

C$19,028

Annual Revenue

BNBCalc predicts this property will get $80 per night with 65% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

CA$19,953

Avg annual revenue

65%

Avg occupancy rate

CA$80

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$30k

C$45k

-CA$9,717

Profit

Revenue

C$19,028

Operating Expenses

C$22,052

Operating Income

-C$3,025

Mortgage & Taxes

C$6,692

Profit (Cash Flow)

-C$9,717

CA$161,563

Cash Investment

Down Payment

C$135,200

Renos & Furnishing

C$6,083

Closing Costs

C$20,280

Total

C$161,563

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.01%

Cap Rate

-0.44%

Return on Investment

10.64%