BNBCalc Short Term Rental Rental Arbitrage Analysis 180 E 2nd Ave, Vancouver, BC, V5T 0K4

2 bed • 1.5 bath • 3 guests • $0

BNB

Calc

Report by:

Beth Admire

beth.newviewsvacations@gmail.com

Annual Revenue

$83,403

Profit (Cash Flow)

$13,403

Cash on Cash Return

210.2%

Annual Revenue

$83,403

AirDNA projects $179/night at 80% occupancy ($52,302). Airbtics projects $193/night at 85% occupancy ($59,918). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 85% occupancy rate, $269 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,828	$64,649	$75,804	$101,206
Occupancy	84%	87%	95%	97%
Nightly Rate	$149	$199	$210	$272

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Skytrain Accessible/Olympic Village, Sub-Penthouse	$56,606	$209	74%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Stylish & Modern 2BD condo!	$85,135	$257	89%	2	1	2	$107	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Modern Apt Near Downtown with Parking, AC & GYM	$57,170	$163	87%	2	2	1	$102	❌	❌	✅	Y / Y	⭐️ 4.7 (63)
Brand New with AC + Free Parking/Skytrain	$47,216	$124	97%	2	2	2	$112	❌	❌	❌	Y / Y	⭐️ 4.9 (148)
2BR Olympic Village \| Private Entry \| High Ceiling	$80,779	$212	97%	2	2	3	$221	❌	❌	❌	Y / Y	⭐️ 5 (85)
Stunning Mountain Views & Modern Comfort Unit	$71,656	$203	95%	2	1	2	$111	❌	❌	✅	Y / Y	⭐️ 5 (57)
Condo in the heart of Vancouver near Skytrain	$64,542	$198	87%	2	1	2	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Bright & Minimalistic Home w/ Free Parking	$47,640	$148	85%	2	1	2	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Trendy Two Bedroom with Parking Olympic Village	$72,038	$201	96%	2	1	5	$96	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
2BDR in Vancouver with Breathtaking Mountain Views	$60,452	$199	83%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Gorgeous 2 bedroom With Extra Large Patio	$91,748	$283	85%	2	2	2	$111	❌	❌	✅	Y / Y	⭐️ 4.9 (154)
Luxurious 2Beds Condo/ AirConditioning & Parking	$46,976	$151	85%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Olympic village paradise	$25,685	$113	59%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (39)
Two-Bed Mount Pleasant Condo	$33,171	$139	61%	2	1	1	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Cozy 2BD Apt in Vancouver with Free Parking	$110,876	$306	99%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)

Return Metrics

210.24% 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)	$13,403	$26,806	$40,209	$53,613	$67,016	$134,032	$402,098
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	$13,403	$26,806	$40,209	$53,613	$67,016	$134,032	$402,098

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

210.24%

Payback Period Days

173

Return on Investment

210.24%

180 E 2nd Ave Vancouver, British Columbia, V5T 0K4

2 bed • 1.5 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Beth

Vancouver

Zoning

Laws

$83,403

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 80% occupancy.Projected nightly rate is $193/night at 85% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$63,446

Avg annual revenue

85%

Avg occupancy rate

$193

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

$25k

$55k

$80k

$110k

$13,403

Profit

Revenue

$83,403

Operating Expenses

$19,600

Operating Income

$63,803

Net Effective Rent

$50,400

Profit (Cash Flow)

$13,403

$6,375

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

Total

$6,375

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

210.24%

Payback Period Days

173