BNBCalc Short Term Rental Rental Arbitrage Analysis 18 Ken Wong Bay, Winnipeg, MB, R3Y 2C8

3 bed • 2.5 bath • 5 guests • $0

BNB

Calc

Report by:

Annual Revenue

$29,439

Profit (Cash Flow)

-$70,388

Cash on Cash Return

-806.7%

Annual Revenue

$29,439

AirDNA projects $67/night at 55% occupancy ($13,459). Airbtics projects $124/night at 65% occupancy ($29,438). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,264	$27,857	$37,727	$46,700
Occupancy	58%	63%	73%	77%
Nightly Rate	$112	$117	$137	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home in South Pointe	$31,554	$92	75%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Modern house, Close to All Amenities in South WPG	$46,291	$204	62%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
New Modern Spacious Home	$30,144	$142	58%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Cheerful 3 bedrooms in amazing basement suite	$20,660	$87	63%	3	2	2	$29	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Modern 3 Bedroom Townhouse in Southpointe	$27,361	$111	64%	3	2	4	$79	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Luxurious 3BDRM townhouse with parking and Wi-Fi!	$32,545	$117	76%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
3BR Townhouse with Parking, Wi-Fi and Laundry!	$25,937	$114	58%	3	2	4	$130	❌	❌	✅	Y / Y	⭐️ 5 (6)
Modern and Comfortable 3 Bedroom Townhouse	$28,372	$114	68%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Modern 3BR Townhouse with Parking & Laundry	$33,402	$117	78%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Sunset Chalet in Bridgewater	$26,148	$140	47%	3	2	3	$88	❌	❌	❌	Y / Y	⭐️ 5 (3)
Stunning 3 Bedroom Townhouse	$21,379	$99	59%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Luxury entire new house in Bridgwater Trail	$40,941	$119	94%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Modern & Stylish 3 Bedroom Townhouse	$24,198	$116	57%	3	2	5	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Cozy Bridgwater Home with a View	$43,804	$163	71%	3	4	1	$81	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
NEW Spacious Fully Equipped 3 BR Townhouse	$29,575	$134	58%	3	3	30	$96	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-806.74% 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)	-$70,388	-$140,776	-$211,165	-$281,553	-$351,941	-$703,883	-$2,111,650
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	-$70,388	-$140,776	-$211,165	-$281,553	-$351,941	-$703,883	-$2,111,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-806.74%

Payback Period Days

Return on Investment

-806.74%

18 Ken Wong Bay Winnipeg, Manitoba, R3Y 2C8

3 bed • 2.5 bath • 5 guests

Monthly Rent

Winnipeg

Zoning

Laws

$29,439

Annual Revenue

BNBCalc predicts this property will get $124 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$30,820

Avg annual revenue

65%

Avg occupancy rate

$124

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

$30k

$40k

$45k

-$70,388

Profit

Revenue

$29,439

Operating Expenses

$15,827

Operating Income

$13,612

Net Effective Rent

$84,000

Profit (Cash Flow)

-$70,388

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-806.74%

Payback Period Days