BNBCalc Short Term Rental Rental Arbitrage Analysis 11020 Jasper Ave, Edmonton, AB, T5K 2N8

2 bed • 2 bath • 2 guests • $0

BNB

Calc

Report by:

banta0036@gmail.com

Annual Revenue

$30,936

Profit (Cash Flow)

-$17,786

Cash on Cash Return

-269.5%

Annual Revenue

$30,936

AirDNA projects $127/night at 68% occupancy ($31,542). Airbtics projects $121/night at 70% occupancy ($30,936). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 70% occupancy rate, $121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,887	$28,504	$41,850	$56,528
Occupancy	59%	74%	83%	90%
Nightly Rate	$82	$99	$131	$163

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft Rogers DT Comfy Self Check-In Kitchen 2BR LG	$31,322	$105	78%	2	1	1	$22	❌	❌	✅	Y / Y	⭐️ 4.9 (419)
Lovely, Cozy 2-BDR Condo in The Heart of Downtown	$16,170	$74	53%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
2 Bedroom Suite Downtown w/ Parking	$19,284	$65	76%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (236)
Lovely, Cozy 2-BDR Condo In The Heart of Downtown	$16,863	$80	50%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.4 (109)
Downtown l Free Parking l Skyline Views l Sleeps 5	$26,490	$88	75%	2	1	2	$73	✅	❌	✅	Y / Y	⭐️ 4.8 (47)
2 BDRM + Free Parking ICE District Downtown	$21,687	$68	79%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (302)
❤️ of Edmonton ❤️ Brewery Dist 🍻 Pet Friendly🐶❤️	$32,938	$100	83%	2	1	1	$73	❌	❌	✅	Y / Y	⭐️ 4.8 (145)
Oakwood Towers - 2 Bedrooms - Garage parking	$31,381	$90	94%	2	1	2	$22	✅	❌	❌	N / Y	⭐️ 5 (14)
Modern & Stylish 2-Bedroom Unit	$22,826	$74	80%	2	1	3	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Comfy 2 bedroom apartment - 1 min to Rogers Arena!	$36,511	$160	61%	2	1	3	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Elegant Suite in River Valley	$27,516	$98	72%	2	2	2	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Premium Views In Rivervalley	$37,786	$111	88%	2	2	1	$88	❌	❌	❌	Y / Y	⭐️ 5 (68)
Opulent Suite in River Valley	$32,679	$100	83%	2	2	1	$88	❌	❌	❌	Y / Y	⭐️ 4.7 (54)
DT King Bed River Valley suite w/ Prkg	$19,768	$77	63%	2	1	1	$52	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Only 5 minutes to Rogers /w Free Downtown Parking	$36,678	$112	85%	2	1	1	$73	✅	❌	❌	Y / Y	⭐️ 4.8 (45)
The Gates • 2BR+2BA • DT Jasper Ave • UG Parking	$32,199	$131	60%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
Jasper Ave Luxury Condo Overlooking River Valley	$43,203	$227	52%	2	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (20)
2-floor Penthouse Private Hottub	$62,350	$614	26%	2	2	1	$221	❌	✅	❌	Y / Y	⭐️ 4.8 (66)
D/T Rogers Condo U/G Parking!	$28,241	$85	83%	2	2	1	$55	❌	❌	❌	Y / Y	⭐️ 4.6 (107)
Downtown Oasis! 2 bedroom 2 bathroom	$31,531	$137	59%	2	2	1	$59	❌	❌	✅	Y / Y	⭐️ 4.9 (117)
Morris Luxury Loft, Private Parking, Patio	$58,437	$190	79%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
DT King Bed River Valley Suite W/ Wifi Ntfl Prkg	$20,026	$81	61%	2	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Steps away from the best Edmonton has to offer!	$27,409	$86	83%	2	2	1	$36	❌	❌	✅	Y / Y	⭐️ 4.8 (367)
Beautiful Executive Downtown Suite	$26,243	$119	57%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Paula Casa Penthouse Oasis	$21,672	$94	59%	2	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
ICE District 2 BD/2BA w/FREE Heated Parking	$32,687	$93	92%	2	2	3	$44	❌	❌	❌	Y / Y	⭐️ 5 (112)
Melrose Manor Large Downtown 104 Street UG Parking	$21,088	$83	60%	2	2	3	$114	❌	❌	✅	Y / Y	⭐️ 4.8 (296)
Lavish Suite on Jasper Avenue	$30,292	$94	78%	2	2	1	$89	❌	❌	❌	Y / Y	⭐️ 4.6 (61)
King bed, Views, Near River Valley	$34,223	$123	71%	2	2	1	$63	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
“Century” Downtown 104 Street A/C and U/G Parking	$23,109	$82	77%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (213)
The Classic Charmer	$25,105	$79	83%	2	2	4	$74	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
2 bed with parking at the Purple House in Oliver	$16,590	$46	90%	2	1	2	$96	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Welcome to Downtown! 2 King Size Beds 2 Baths	$22,399	$136	45%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (254)
Downtown Living 2 Beds 2 Baths	$31,926	$143	61%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (159)
Downtown Getaway 2 Beds 2 Baths	$29,678	$131	58%	2	2	1	$59	❌	❌	✅	Y / Y	⭐️ 4.9 (178)
Downtown City Lookout! 2 Beds 2 Baths	$28,928	$125	60%	2	2	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Oasis in the Edmonton Ice District 2 Bdrm Condo	$25,665	$131	50%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (8)
Downtown Apartment in the Heart of Arena District	$33,549	$93	98%	2	1	19	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (242)
Historic J.D Loft \| Near ICE District \| UG Parking	$75,508	$220	91%	2	2	2	$52	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Fox2 Tower condo A/C Downtown 104 ST w U/G Parking	$28,243	$102	73%	2	2	7	$111	❌	❌	❌	Y / Y	⭐️ 5 (191)

Return Metrics

-269.47% 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)	-$17,785	-$35,571	-$53,356	-$71,142	-$88,927	-$177,855	-$533,566
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	-$17,785	-$35,571	-$53,356	-$71,142	-$88,927	-$177,855	-$533,566

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-269.47%

Payback Period Days

Return on Investment

-269.47%

11020 Jasper Ave Edmonton, Alberta, T5K 2N8

2 bed • 2 bath • 2 guests

Monthly Rent

Edmonton

Zoning

Laws

$30,936

Annual Revenue

BNBCalc predicts this property will get $121 per night with 70% occupancy, putting it in the top 50% 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.

$30,505

Avg annual revenue

70%

Avg occupancy rate

$121

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

$15k

$35k

$55k

$75k

-$17,786

Profit

Revenue

$30,936

Operating Expenses

$16,022

Operating Income

$14,914

Net Effective Rent

$32,700

Profit (Cash Flow)

-$17,786

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-269.47%

Payback Period Days