Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 230 Cranford Way Southeast, Calgary, AB, Canada

3 bed • 2.5 bath • 8 guests • CA$3,000

BNB

Calc

Annual Revenue

C$46,656

Profit (Cash Flow)

-C$12,671

Cash on Cash Return

-101.0%

Annual Revenue

C$46,656

AirDNA projects C$226/night at 61% occupancy ($50,317). Airbtics projects C$209/night at 60% occupancy ($45,710). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, C$213 rate per night.

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

Percentiles25%50%75%90%
RevenueC$30,387C$41,038C$71,427C$110,402
Occupancy51%59%81%86%
Nightly RateC$158C$184C$234C$344

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$35,811
C$160
58%
322C$106❌❌✅Y / Y⭐️ 5 (9)
C$38,106
C$145
64%
32.52C$160❌❌❌Y / Y⭐️ 5 (48)
C$58,337
C$184
86%
322C$127❌❌✅Y / Y⭐️ 4.9 (53)
C$27,087
C$211
35%
332C$0❌❌❌Y / Y⭐️ 4.9 (48)
C$82,947
C$373
59%
332C$158❌❌✅Y / Y⭐️ 4.9 (59)
C$36,680
C$178
55%
333C$191❌❌❌Y / Y⭐️ 4.6 (15)
C$32,887
C$158
52%
322C$186❌❌✅Y / Y⭐️ 4.7 (17)
C$25,854
C$96
66%
332C$148❌❌✅Y / Y⭐️ 4.7 (73)
C$47,764
C$233
54%
331C$160❌❌✅Y / N⭐️ 4.8 (8)
C$89,004
C$352
69%
33.52C$0❌❌❌Y / Y⭐️ 5 (16)
C$42,837
C$165
66%
32.51C$138❌❌❌Y / Y⭐️ 5 (22)
C$12,771
C$62
55%
332C$106❌❌❌Y / Y⭐️ 4.8 (62)
C$43,001
C$128
87%
32.52C$160❌❌✅Y / Y⭐️ 5 (91)
C$39,675
C$178
59%
32.53C$193❌❌❌Y / Y⭐️ 5 (24)
C$36,882
C$155
63%
32.52C$132❌❌❌Y / Y⭐️ 5 (33)
C$36,949
C$174
58%
32.51C$0❌❌❌Y / Y⭐️ 5 (138)
C$34,084
C$242
35%
312C$160❌❌❌Y / Y⭐️ 5 (33)
C$50,258
C$223
60%
333C$127❌❌❌Y / Y⭐️ 5 (30)
C$45,855
C$147
83%
32.53C$147❌❌✅Y / Y⭐️ 4.5 (41)
C$89,865
C$282
84%
31.52C$265❌❌❌Y / Y⭐️ 5 (44)
C$49,467
C$273
48%
32.52C$117❌❌❌Y / Y⭐️ 4.5 (25)
C$127,769
C$426
81%
331C$128❌❌✅Y / Y⭐️ 0 (0)
C$59,785
C$191
84%
32.52C$106❌❌✅Y / Y⭐️ 5 (42)
C$41,656
C$285
36%
333C$128❌❌❌Y / Y⭐️ 5 (1)
C$19,251
C$99
53%
334C$0❌❌❌N / N⭐️ 0 (0)
C$31,968
C$190
46%
331C$211❌❌❌Y / Y⭐️ 5 (1)
C$43,427
C$173
67%
32.51C$53❌❌❌Y / Y⭐️ 5 (150)
C$50,435
C$147
92%
32.52C$106❌❌❌Y / Y⭐️ 5 (30)
C$54,912
C$175
82%
32.53C$186❌❌❌Y / Y⭐️ 5 (77)
C$37,598
C$167
59%
32.52C$160❌❌✅Y / Y⭐️ 5 (60)
C$55,492
C$216
68%
312C$106❌❌❌Y / Y⭐️ 5 (9)
C$54,575
C$165
87%
32.52C$138❌❌✅Y / Y⭐️ 5 (62)
C$47,273
C$344
36%
332C$191❌❌❌Y / Y⭐️ 5 (5)
C$51,116
C$191
73%
332C$0❌❌❌Y / Y⭐️ 5 (13)
C$24,934
C$184
37%
331C$0❌❌❌Y / Y⭐️ 5 (2)
C$50,860
C$151
92%
32.52C$0❌❌❌Y / Y⭐️ 5 (11)
C$69,815
C$224
85%
32.52C$0❌❌✅Y / Y⭐️ 0 (2)

Return Metrics

-100.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$12,671-CA$25,342-CA$38,014-CA$50,685-CA$63,357-CA$126,714-CA$380,142
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Down PaymentCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Property AppreciationCA$90CA$182CA$278CA$376CA$477CA$1,031CA$4,281
Total Return-CA$12,581-CA$25,160-CA$37,736-CA$50,309-CA$62,879-CA$125,682-CA$375,861

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-100.96%

Payback Period Days

0

Return on Investment

-100.24%

property-location

230 Cranford Way SE Calgary, Alberta, T3M 2C4

3 bed • 2.5 bath • 8 guests

Calgary

Zoning


Laws

C$46,656

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$226/night at 61% occupancy.Projected nightly rate is C$209/night at 60% occupancy.

Top 48% of comparables

Top 36% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$46,003

Avg annual revenue

60%

Avg occupancy rate

CA$208

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$10k

C$50k

C$90k

C$130k

Sign up to see the data on 40 all comparables

-CA$12,671

Profit

Revenue

C$46,656

Operating Expenses

C$23,327

Operating Income

C$23,329

Net Effective Rent

C$36,000

Profit (Cash Flow)

-C$12,671

CA$12,551

Cash Investment

Renos & Furnishing

C$12,407

Setup Costs

C$144

Total

C$12,551

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-100.96%

Payback Period Days

0