BNBCalc Short Term Rental Rental Arbitrage Analysis 1010 6 St SW, Calgary, AB, T2R 1B4

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Elizabeth Cornfield

cornfieldelizabeth@gmail.com

Annual Revenue

$37,465

Profit (Cash Flow)

-$4,005

Cash on Cash Return

-92.1%

Annual Revenue

$37,465

AirDNA projects $120/night at 71% occupancy ($31,118). Airbtics projects $110/night at 73% occupancy ($29,329). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,321	$28,957	$42,078	$48,876
Occupancy	61%	69%	89%	95%
Nightly Rate	$92	$106	$121	$130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish Modern \| Skyline Views \| Mins to Stampede	$32,160	$91	90%	1	1	2	$66	✅	❌	❌	Y / Y	⭐️ 5 (129)
Executive Cozy & Modern 1 Bed condo heart Downtown	$21,566	$103	51%	1	1	1	$52	✅	❌	❌	Y / Y	⭐️ 4.9 (98)
NYC Industrial Renovated Loft in Downtown Calgary	$41,611	$169	61%	1	1	1	$73	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Elegant & Comfortable suite w/ Incredible DT Views	$19,423	$95	49%	1	1	1	$52	✅	❌	❌	Y / Y	⭐️ 4.8 (68)
Cozy condo with amazing mountain and city views	$42,985	$126	88%	1	1	1	$51	✅	❌	❌	Y / Y	⭐️ 4.7 (110)
cute 1 bed 1 bath in down	$23,601	$87	64%	1	1	1	$59	✅	❌	❌	Y / Y	⭐️ 4.8 (131)
"The Sunbeam"\| UG Park DT Views \| Mins to Stampede	$39,835	$109	95%	1	1	2	$66	✅	❌	❌	Y / Y	⭐️ 4.8 (74)
Presidential 2 Bed Downtown Studio•Heated Parking	$32,231	$112	68%	1	1	1	$58	✅	❌	❌	Y / Y	⭐️ 5 (150)
Sunset & Mountain View Down Town Design District	$45,341	$124	97%	1	1	4	$73	✅	❌	❌	Y / Y	⭐️ 5 (82)
central & adorable condo in downtown	$25,325	$91	70%	1	1	1	$59	✅	❌	❌	Y / Y	⭐️ 4.8 (103)

Return Metrics

-92.07% 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)	-$4,005	-$8,010	-$12,016	-$16,021	-$20,027	-$40,054	-$120,163
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	-$4,005	-$8,010	-$12,016	-$16,021	-$20,027	-$40,054	-$120,163

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-92.07%

Payback Period Days

Return on Investment

-92.07%

1010 6 St SW Calgary, Alberta, T2R 1B4

1 bed • 1 bath • 3 guests

Monthly Rent

$37,465

Annual Revenue

BNBCalc predicts this property will get $110 per night with 73% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$32,407

Avg annual revenue

73%

Avg occupancy rate

$110

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

$20k

$25k

$35k

$45k

-$4,005

Profit

Revenue

$37,465

Operating Expenses

$16,870

Operating Income

$20,595

Net Effective Rent

$24,600

Profit (Cash Flow)

-$4,005

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-92.07%

Payback Period Days