BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed • 1 bath • 3 guests • $0

BNB

Calc

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}

Percentiles25%50%75%90%
Revenue$22,321$28,957$42,078$48,876
Occupancy61%69%89%95%
Nightly Rate$92$106$121$130

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
Stylish Modern | Skyline Views | Mins to Stampede

No image available

$32,160
$91
90%
112$66✅❌❌Y / Y⭐️ 5 (129)
Executive Cozy & Modern 1 Bed condo heart Downtown

No image available

$21,566
$103
51%
111$52✅❌❌Y / Y⭐️ 4.9 (98)
NYC Industrial Renovated Loft in Downtown Calgary

No image available

$41,611
$169
61%
111$73❌❌❌Y / Y⭐️ 4.8 (84)
Elegant & Comfortable suite w/ Incredible DT Views

No image available

$19,423
$95
49%
111$52✅❌❌Y / Y⭐️ 4.8 (68)
Cozy condo with amazing mountain and city views

No image available

$42,985
$126
88%
111$51✅❌❌Y / Y⭐️ 4.7 (110)
cute 1 bed 1 bath in down

No image available

$23,601
$87
64%
111$59✅❌❌Y / Y⭐️ 4.8 (131)
"The Sunbeam"| UG Park DT Views | Mins to Stampede

No image available

$39,835
$109
95%
112$66✅❌❌Y / Y⭐️ 4.8 (74)
Presidential 2 Bed Downtown Studio•Heated Parking

No image available

$32,231
$112
68%
111$58✅❌❌Y / Y⭐️ 5 (150)
Sunset & Mountain View Down Town Design District

No image available

$45,341
$124
97%
114$73✅❌❌Y / Y⭐️ 5 (82)
central & adorable condo in downtown

No image available

$25,325
$91
70%
111$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-92.07%

Payback Period Days

0

Return on Investment

-92.07%

property-location

1010 6 St SW Calgary, Alberta, T2R 1B4

1 bed • 1 bath • 3 guests

Calgary

Zoning


Laws

$37,465

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 71% occupancy.Projected nightly rate is $110/night at 73% occupancy.

Top 41% of comparables

Top 11% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 10 all comparables

-$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

0%

Cash on Cash Return

-92.07%

Payback Period Days

0