BNBCalc Short Term Rental Rental Arbitrage Analysis 14856 83 Ave, Surrey, BC, V3S 7S1

5 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$76,482

Profit (Cash Flow)

-$5,461

Cash on Cash Return

-42.9%

Annual Revenue

$76,482

AirDNA projects $259/night at 60% occupancy ($56,758). Airbtics projects $349/night at 60% occupancy ($76,482). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $349 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,710	$73,044	$104,267	$153,006
Occupancy	54%	59%	70%	78%
Nightly Rate	$254	$329	$394	$520

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 5 bedrooms, high ceilings , Grand House	$32,631	$250	34%	5	5	2	$145	❌	✅	❌	Y / Y	⭐️ 4.2 (23)
Bright Villa with all the comforts for your family	$64,180	$454	37%	5	3	3	$295	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Surrey 5 Bedroom Entire House w/AC	$76,397	$310	65%	5	3	2	$88	❌	❌	✅	Y / Y	⭐️ 4.6 (40)
Heritage Estate Pool & Courtyard - Entire Property	$110,281	$388	73%	5	3	1	$147	✅	❌	✅	Y / Y	⭐️ 4.7 (62)
Retro Home Near Skytrain	$87,092	$395	59%	5	6	2	$111	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Luxurious 5 Bedroom House Surrey	$80,812	$276	80%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
5 Bedroom Spacious Home: Your Perfect Getaway	$90,119	$394	59%	5	4	2	$217	❌	❌	✅	Y / Y	⭐️ 5 (31)
Your Spacious Vacation Home	$66,077	$329	53%	5	4	1	$343	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
AC & Spacious 5 BR/2 baths Surrey House	$56,822	$207	75%	5	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Brand New Luxury 5 bedroom home	$80,371	$368	59%	5	4	2	$224	❌	❌	✅	Y / N	⭐️ 4.8 (5)
Large family 5 bdrm home w/ Gym and Game room	$193,380	$629	84%	5	4	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Glamorous place	$46,656	$181	67%	5	3	1	$149	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
New Peaceful 2king 3queen w/ AC	$40,603	$258	43%	5	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (1)
NEW Beautiful Chimney Hill Home	$131,835	$564	62%	5	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
5Bed/4Bath Cozy Vacation Home	$54,900	$240	55%	5	4	3	$222	❌	❌	❌	Y / Y	⭐️ 4.6 (100)

Return Metrics

-42.91% 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)	-$5,460	-$10,921	-$16,381	-$21,842	-$27,302	-$54,605	-$163,817
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	-$5,460	-$10,921	-$16,381	-$21,842	-$27,302	-$54,605	-$163,817

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-42.91%

Payback Period Days

Return on Investment

-42.91%

14856 83 Ave Surrey, British Columbia, V3S 7S1

5 bed • 2.5 bath • 8 guests

Monthly Rent

Surrey

Zoning

Laws

$76,482

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $259/night at 60% occupancy.Projected nightly rate is $349/night at 60% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$80,810

Avg annual revenue

60%

Avg occupancy rate

$349

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

$30k

$85k

$135k

$195k

-$5,461

Profit

Revenue

$76,482

Operating Expenses

$21,943

Operating Income

$54,539

Net Effective Rent

$60,000

Profit (Cash Flow)

-$5,461

$12,725

Cash Investment

Renos & Furnishing

$12,625

Setup Costs

$100

Total

$12,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-42.91%

Payback Period Days