BNBCalc Short Term Rental Rental Arbitrage Analysis Varsity Place NW, Calgary, Alberta T3B 2Z3, Canada

1 bed • 1.5 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$25,070

Profit (Cash Flow)

-$3,989

Cash on Cash Return

-70.3%

Annual Revenue

$25,070

AirDNA projects $88/night at 78% occupancy ($25,070).

BNB Calc projects a 78% occupancy rate, $88 rate per night.

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

Return Metrics

-70.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,988	-$7,977	-$11,966	-$15,955	-$19,943	-$39,887	-$119,663
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$3,988	-$7,977	-$11,966	-$15,955	-$19,943	-$39,887	-$119,663

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-70.28%

Payback Period Days

Return on Investment

-70.28%

Varsity Place NW Calgary, Alberta, T3B 2Z3

1 bed • 1.5 bath • 2 guests

Monthly Rent

Calgary

Zoning

Laws

$25,070

Annual Revenue

Projected nightly rate is $88/night at 78% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,989

Profit

Revenue

$25,070

Operating Expenses

$14,659

Operating Income

$10,411

Net Effective Rent

$14,400

Profit (Cash Flow)

-$3,989

$5,675

Cash Investment

Renos & Furnishing

$4,375

Setup Costs

$1,300

Total

$5,675

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-70.28%

Payback Period Days