BNBCalc Short Term Rental Rental Arbitrage Analysis 1211 Bantry St NE, Calgary, AB, T2E 5E6

1 bed • 1 bath • 4 guests • CA$0

BNB

Calc

Annual Revenue

C$51,942

Profit (Cash Flow)

C$12,317

Cash on Cash Return

196.7%

Annual Revenue

C$51,942

AirDNA projects C$114/night at 70% occupancy ($29,072). Airbtics projects C$143/night at 69% occupancy ($35,912). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 95% occupancy rate, C$150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$20,235	C$35,706	C$48,673	C$79,618
Occupancy	53%	73%	86%	95%
Nightly Rate	C$101	C$130	C$150	C$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Guest Suite in Bridgeland	C$22,331	C$60	93%	1	1	1	C$42	❌	❌	❌	N / Y	⭐️ 4.8 (183)
Modern suite overlooking downtown	C$32,817	C$98	89%	1	1	3	C$107	❌	❌	❌	Y / Y	⭐️ 5 (64)
Bridgeland Inner City Suite	C$32,196	C$104	83%	1	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Luxury, furnished 1000 s.f. lower walk out suite.	C$45,436	C$337	36%	1	1	2	C$26	❌	❌	❌	Y / Y	⭐️ 5 (2)
Mid Century Zen Suite. 1 BR. Near DT, C-train.	C$29,167	C$91	81%	1	1	2	C$95	❌	❌	❌	Y / Y	⭐️ 5 (131)
Stylish Charm 1 BR Century Home-Near DT, C-train	C$35,159	C$102	89%	1	1	2	C$95	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
Centrally located guest suite!	C$18,017	C$92	48%	1	1	2	C$79	❌	❌	❌	Y / Y	⭐️ 5 (20)
Calgary Tower Views 1bedroom	C$21,526	C$101	55%	1	1	1	C$69	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Vibrant location cozy unit	C$33,191	C$121	73%	1	1	1	C$63	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Steps from downtown Calgary	C$56,168	C$171	89%	1	1	1	C$10	❌	❌	❌	Y / Y	⭐️ 5 (147)
Cozy Family Home \| Downtown Calgary \| Free Parking	C$40,440	C$145	69%	1	3	2	C$160	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Low Cleaning fee - The Zen Den Minutes To Downtown	C$38,731	C$127	79%	1	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 4.8 (149)
Bridgeland Guest Suite	C$35,920	C$111	85%	1	1	2	C$63	❌	❌	❌	N / Y	⭐️ 4.9 (21)
Homey in Bridgeland by Shops, Eats & Drinks	C$42,232	C$153	73%	1	1	3	C$79	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
Charming 1 BR in Prime Location	C$27,428	C$112	64%	1	1	1	C$69	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Lovely 1-Bedroom Loft with balcony	C$16,016	C$111	38%	1	1	1	C$69	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
Cozy Urban 1BRin Central Calgary	C$31,894	C$130	66%	1	1	1	C$69	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Plush & Comfy Suite • Downtown Calgary • w Parking	C$20,857	C$135	37%	1	1	1	C$75	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
BEAUTIFUL Private 1 BR Suite in Central Calgary	C$23,035	C$83	75%	1	1	4	C$53	❌	❌	❌	N / Y	⭐️ 5 (74)
NEW! Howdy! 1BR Western Theme w Rooftop Patio, AC	C$34,243	C$94	95%	1	1	1	C$96	❌	❌	❌	Y / Y	⭐️ 5 (49)
NEW! The Calgary Saloon! 1BR w Rooftop Patio & AC	C$47,525	C$131	96%	1	1	3	C$96	❌	❌	❌	Y / Y	⭐️ 5 (27)
Penthouse Loft Sleeps 8 ! Amazing Downtown Views	C$47,467	C$345	36%	1	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Ashwood Two	C$35,688	C$124	74%	1	1	2	C$132	❌	❌	✅	Y / N	⭐️ 4.9 (17)
Modern Loft Overlooking Downtown (Sleeps 6)	C$43,797	C$220	52%	1	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 4.6 (19)
Bridgeland 1 bedroom condo w/ underground PK	C$26,351	C$88	82%	1	1	14	C$117	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Charming suite minutes to DT	C$30,599	C$147	53%	1	1	3	C$107	❌	❌	❌	Y / Y	⭐️ 5 (15)
Great Location in Bridgeland Feel at Home Vibes	C$31,946	C$131	63%	1	1	1	C$85	❌	❌	❌	Y / Y	⭐️ 5 (18)
Spacious Industrial Style Suite - Sleeps 4	C$73,690	C$273	73%	1	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 5 (7)
Modern TOP Floor Suite \| FREE Parking \| FAST Wi-Fi	C$47,153	C$131	95%	1	1	1	C$75	❌	❌	✅	Y / Y	⭐️ 5 (68)
Cozy, Clean and Quiet NE suite	C$30,248	C$83	99%	1	2	29	C$68	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Urban 1 bed 1 bath in Bridgeland	C$26,553	C$207	35%	1	1	30	C$160	❌	❌	✅	Y / Y	⭐️ 0 (0)
Private Guest Suite, Mins to Downtown Calgary	C$45,178	C$122	100%	1	1	1	C$85	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Homey in Bridgeland by Cafés, Shops, Eats & Drinks	C$39,612	C$148	73%	1	1	3	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Industrial Loft with Patio - Sleeps 6	C$38,492	C$259	39%	1	1	2	C$105	❌	❌	✅	Y / Y	⭐️ 5 (6)
1 Bed Condo unit Near DT Core W/ Free UG Parking	C$38,798	C$137	75%	1	1	2	C$75	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Condo in Downtown Calgary	C$34,412	C$132	71%	1	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Downtown Calgary Oasis	C$46,023	C$150	84%	1	1	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Top floor Apartment in Downtown - DT & River view!	C$53,550	C$154	95%	1	1	2	C$0	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Beautiful Basement Suite-keyless-Separate Entrance	C$17,067	C$86	54%	1	1	1	C$0	❌	❌	❌	N / N	⭐️ 0 (21)

Return Metrics

196.71% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$12,317	CA$24,634	CA$36,951	CA$49,268	CA$61,585	CA$123,170	CA$369,511
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	CA$12,317	CA$24,634	CA$36,951	CA$49,268	CA$61,585	CA$123,170	CA$369,511

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

196.71%

Payback Period Days

185

Return on Investment

196.71%

1211 Bantry St NE Calgary, Alberta, T2E 5E6

1 bed • 1 bath • 4 guests

Monthly Rent

Calgary

Zoning

Laws

C$51,942

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$114/night at 70% occupancy.Projected nightly rate is C$143/night at 69% occupancy.

Occupancy Rate

Top 13% 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$35,269

Avg annual revenue

69%

Avg occupancy rate

CA$143

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$15k

C$35k

C$55k

C$75k

CA$12,317

Profit

Revenue

C$51,942

Operating Expenses

C$24,025

Operating Income

C$27,917

Net Effective Rent

C$15,600

Profit (Cash Flow)

C$12,317

CA$6,261

Cash Investment

Renos & Furnishing

C$6,117

Setup Costs

C$144

Total

C$6,261

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

196.71%

Payback Period Days

185