BNBCalc Short Term Rental Investment Analysis Seton Way SE, Calgary, AB,

2 bed • 1 bath • 1 guests • CA$350,000

BNB

Calc

Annual Revenue

C$34,006

Profit (Cash Flow)

-C$13,680

Cap Rate

2.8%

Annual Revenue

C$34,006

AirDNA projects C$124/night at 62% occupancy ($27,981). Airbtics projects C$119/night at 61% occupancy ($26,569). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, C$129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$17,345	C$26,285	C$34,753	C$51,666
Occupancy	49%	62%	72%	88%
Nightly Rate	C$95	C$114	C$129	C$157

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The COSMOPOLITAN A/C -2 bed 2 bath Guest Suite !	C$30,907	C$118	65%	2	2	1	C$106	❌	❌	❌	Y / Y	⭐️ 5 (109)
Cozy Haven, beautiful suite, Seton SE Calgary.	C$21,028	C$69	82%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cozy & Clean: Private Condo in South Calgary	C$31,470	C$114	74%	2	1	1	C$22	❌	❌	❌	Y / Y	⭐️ 5 (362)
Small Paris House	C$37,588	C$121	83%	2	1	2	C$59	❌	❌	❌	Y / Y	⭐️ 4 (8)
Lovely 2Bd/1Bth suite+free pking+ separated HVAC	C$24,598	C$91	67%	2	1	1	C$85	❌	❌	❌	Y / Y	⭐️ 5 (129)
Awesome 2BR main level condo in the heart of Seton	C$24,528	C$85	77%	2	1	2	C$73	❌	❌	❌	Y / Y	⭐️ 5 (163)
♥You will love this 2BR Guest Suite in SE Calgary♥	C$40,571	C$118	93%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (134)
Cozy lower level condo townhome in Seton.	C$33,202	C$96	92%	2	1	2	C$63	❌	❌	✅	Y / Y	⭐️ 5 (28)
Enjoy this Brand New Cozy 2BR Guest Suite in YYC!	C$34,450	C$99	93%	2	1	1	C$63	❌	❌	❌	Y / Y	⭐️ 5 (87)
Sweet Haven	C$28,411	C$167	45%	2	1	10	C$53	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Cozy 2BR Suite wt H/Office & Lots of Entertainment	C$37,505	C$141	72%	2	1	2	C$47	✅	❌	❌	Y / Y	⭐️ 5 (37)
Live, Laugh and Enjoy (Sunny/bright walkout suite)	C$23,717	C$118	55%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Comfy getaway spot in Seton, SE Calgary	C$31,910	C$93	92%	2	1	1	C$32	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Private, Stylish and Peaceful 2BR Guest Suite	C$16,112	C$116	36%	2	1	2	C$75	❌	❌	❌	Y / Y	⭐️ 5 (49)
New legal secondary suite.	C$20,194	C$115	48%	2	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Spacious 2BDR Guest Suite with home office	C$22,443	C$95	61%	2	1	2	C$85	❌	❌	❌	Y / Y	⭐️ 5 (13)
Modern 2 Story Townhouse in Seton with Patio & AC	C$42,906	C$131	88%	2	2.5	2	C$132	❌	❌	❌	Y / Y	⭐️ 5 (43)
Superior 2-bedroom private suite in Seton	C$18,835	C$109	44%	2	1	1	C$91	❌	❌	❌	Y / Y	⭐️ 5 (44)
Jofred stylish and spacious 2 bedroom suite.	C$29,818	C$116	70%	2	1	31	C$79	❌	❌	✅	Y / Y	⭐️ 5 (116)
Your Perfect 2BR Stay in SE Calgary	C$32,896	C$109	80%	2	1	3	C$53	❌	❌	❌	Y / Y	⭐️ 5 (5)
Legal Secondary Suite Seton	C$18,059	C$75	53%	2	1	1	C$149	❌	❌	❌	Y / Y	⭐️ 5 (4)
New 2 bdrm basement suite Seton	C$29,816	C$129	63%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Guest Suite Cozy and Comfortable	C$19,046	C$98	52%	2	1	2	C$32	❌	❌	❌	N / N	⭐️ 4.8 (13)
The Llama • TownHome • Kid Friendly • Private Yard	C$42,090	C$157	72%	2	2.5	2	C$79	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy 2-bedroom in Seton Calgary	C$21,112	C$105	55%	2	1	5	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Newly built 2bedroom in Seton SE	C$14,305	C$122	32%	2	1	1	C$0	❌	❌	✅	Y / N	⭐️ 4.5 (12)
Amy's 2-Bedroom Apartment	C$22,529	C$91	68%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Jade's Haven with 2-bedroom near Seton Hospital	C$18,046	C$82	59%	2	1	1	C$75	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Unique - 2 bedroom suite in Seton	C$28,151	C$116	65%	2	1	3	C$95	❌	❌	✅	Y / Y	⭐️ 5 (53)
Basement suite in SE Calgary	C$22,940	C$138	43%	2	1	3	C$85	❌	❌	❌	Y / Y	⭐️ 5 (8)
Full 3BR House w/Garage, Ideal for Professionals	C$60,393	C$284	58%	2	2.5	3	C$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
2 BR Condo by SHC/Spruce Meadow - heated U/Parking	C$17,354	C$95	50%	2	1	30	C$159	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Suburb getaway in a 2BR main level condo in Seton	C$17,272	C$83	54%	2	1	2	C$68	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Basement Suite	C$24,905	C$213	32%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
South Calgary Townhouse	C$38,080	C$152	66%	2	2.5	5	C$105	❌	❌	❌	Y / Y	⭐️ 4 (6)
The Nook (Newly built 2 bedroom suite)	C$23,664	C$108	60%	2	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Stunning & unique 2 bedroom unit with patio views	C$21,137	C$86	67%	2	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

-15.28% 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$13,680	-CA$27,360	-CA$41,040	-CA$54,720	-CA$68,400	-CA$136,801	-CA$410,405
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$280,000	CA$280,000	CA$280,000	CA$280,000	CA$280,000	CA$280,000	CA$280,000
Down Payment	CA$70,000	CA$70,000	CA$70,000	CA$70,000	CA$70,000	CA$70,000	CA$70,000
Property Appreciation	CA$10,500	CA$21,315	CA$32,454	CA$43,928	CA$55,745	CA$120,370	CA$499,541
Total Return	CA$346,819	CA$343,954	CA$341,413	CA$339,207	CA$337,345	CA$333,568	CA$439,136

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.28%

Cap Rate

2.83%

Return on Investment

0.28%

Seton Way SE Calgary, Alberta

2 bed • 1 bath • 1 guests

Purchase Price

Calgary

Zoning

Laws

-59

Airbnb Investor Score

-CA$13,680

Annual Profit

2.8%

Cap Rate

-15.3%

Cash on Cash

C$34,006

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$124/night at 62% occupancy.Projected nightly rate is C$119/night at 61% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$26,589

Avg annual revenue

61%

Avg occupancy rate

CA$119

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$25k

C$45k

C$60k

-CA$13,680

Profit

Revenue

C$34,006

Operating Expenses

C$24,076

Operating Income

C$9,930

Mortgage & Taxes

C$23,610

Profit (Cash Flow)

-C$13,680

CA$89,480

Cash Investment

Down Payment

C$70,000

Renos & Furnishing

C$8,980

Closing Costs

C$10,500

Total

C$89,480

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.28%

Cap Rate

2.83%

Return on Investment

0.28%