BNBCalc Short Term Rental Rental Arbitrage Analysis 220 12 Ave SE, Calgary, AB T2G 0Z7, Canada

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$39,534

Profit (Cash Flow)

$195

Cash on Cash Return

1.9%

Annual Revenue

$39,534

AirDNA projects $164/night at 66% occupancy ($39,534).

BNB Calc projects a 66% occupancy rate, $164 rate per night.

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

Return Metrics

1.85% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$194	$389	$583	$778	$972	$1,945	$5,837
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	$194	$389	$583	$778	$972	$1,945	$5,837

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.85%

Payback Period Days

19708

Return on Investment

1.85%

220 12 Ave SE Calgary, Alberta, T2G 0Z7

2 bed • 2 bath • 5 guests

Monthly Rent

Calgary

Zoning

Laws

$39,534

Annual Revenue

Projected nightly rate is $164/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$195

Profit

Revenue

$39,534

Operating Expenses

$16,539

Operating Income

$22,995

Net Effective Rent

$22,800

Profit (Cash Flow)

$195

$10,500

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,000

Total

$10,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1.85%

Payback Period Days

19708