BNBCalc Short Term Rental Rental Arbitrage Analysis 231 Covington Rd NE, Calgary, AB, T3K 4G1

4 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$35,531

Profit (Cash Flow)

-$12,288

Cash on Cash Return

-115.9%

Annual Revenue

$35,531

AirDNA projects $143/night at 59% occupancy ($30,815). Airbtics projects $152/night at 64% occupancy ($35,530). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,432	$36,168	$48,282	$69,764
Occupancy	54%	68%	75%	86%
Nightly Rate	$121	$142	$170	$216

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Four Bedroom Calgary Vacation Home with A/C	$27,010	$97	74%	4	2.5	2	$111	❌	❌	❌	Y / Y	⭐️ 5 (149)
Luxury 4 BR House Close to Amenities in NW YYC DT	$18,888	$156	32%	4	3	2	$123	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Newly Near Banff CrossIron Mills entry lux family	$32,128	$146	57%	4	3	1	$111	❌	❌	❌	Y / Y	⭐️ 5 (76)
Modern KING Suite 4 BDRM & WORK Space with AC	$29,087	$123	55%	4	3	1	$166	❌	❌	❌	Y / Y	⭐️ 5 (48)
Family Home in Livingston \| 4 Bed, 3.5 Bath	$34,423	$103	87%	4	3.5	3	$147	❌	❌	❌	Y / Y	⭐️ 5 (79)
Sleeps 14, BBQ, Movie Theatre, Banff Pass, Patio	$118,671	$386	84%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Spacious 4BR Family Retreat: 2 Levels & Garage	$44,333	$148	78%	4	3	2	$147	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Brand New \| 4 Bedroom \| 2300 SQF \| 2 Kitchens	$39,564	$146	70%	4	3.5	3	$111	❌	❌	✅	Y / Y	⭐️ 5 (66)
Quiet central home near YYC & downtown with AC	$32,794	$121	70%	4	2	1	$73	❌	❌	❌	Y / Y	⭐️ 5 (56)
Boho Chic Retreat :A stylish Airbnb 4 bedroom home	$21,909	$106	55%	4	3	2	$74	❌	❌	✅	Y / Y	⭐️ 5 (17)
6 Beds full House fenced Yard Garage Near Airport	$36,636	$140	70%	4	2.5	3	$96	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
2000 SQ FT \| NEW Home \| 2 Ensuites & Garage	$38,802	$104	98%	4	3.5	1	$111	✅	❌	❌	Y / Y	⭐️ 5 (74)
Comfy Spacious/4Bedroom/Indoor Fireplace/Free Park	$42,072	$149	75%	4	3	1	$64	❌	❌	❌	Y / Y	⭐️ 4.7 (68)
Stylish/4Bedroom/FreeParking/IndoorFirePlace	$38,966	$141	74%	4	3	1	$71	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
BRAND NEW Luxury 4 Bdr \| $0 Cleaning \| Sleeps 12	$28,870	$232	34%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
(137) Close to Airport -Cozy 4 beds 3 baths home	$34,019	$143	65%	4	2.5	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Airport 4BR2BA+Garage Nice Home	$37,274	$152	67%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Modern home near YYC \| King beds \| 10 guests	$30,334	$112	74%	4	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Family House \| 9ppl 2xKings \| 10mins to Airport	$40,899	$164	64%	4	3	1	$184	❌	❌	❌	Y / Y	⭐️ 5 (91)
Neutral Living/4 Bedroom/FreeParking/FullyFenced	$18,960	$70	74%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cheerful 4-Bedroom with free parking on premises	$38,894	$138	77%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (26)
very private living with a scenic pond view.	$31,962	$123	71%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (86)
Four Bedroom, New Home in Calgary	$21,257	$121	48%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Serene Family Getaway - 4Bdrm, Yard, Sunroom	$31,018	$113	75%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (14)
Spacious 4 Bed, 3 Full Bath, bonus room!	$36,892	$168	60%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (2)
Clean & Cozy 4 BRM+2.5 bath w/ Amazing Yard & BBQ	$31,717	$186	42%	4	2.5	2	$92	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Beautiful&Serene Home- 10mins from calgary airport	$43,920	$160	75%	4	3.5	5	$147	❌	❌	✅	Y / N	⭐️ 4.5 (5)
4 BEDROOM HOUSE	$27,312	$129	52%	4	3	1	$184	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Serene place	$20,243	$128	40%	4	3	4	$111	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
2870 sf brand new house in Livingston	$34,530	$178	53%	4	5	2	$169	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
X My lovely home for your family (_)	$46,591	$190	67%	4	3	350	$133	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Newly Finished 4 BD, 3 BA HOME	$27,007	$178	34%	4	3	3	$189	❌	❌	❌	Y / Y	⭐️ 0 (0)
4 Bedroom house 2 King 2 Queen Crib 9 mnt Airport	$18,923	$112	38%	4	3	1	$104	❌	❌	❌	Y / Y	⭐️ 4.1 (11)
Cosy 4 Bedroom house - CLOSE TO THE MOUNTAINS	$48,762	$228	56%	4	2.5	1	$102	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
H1 Entire House Reno'ed+2 Kitchen+back to a park	$69,249	$220	86%	4	3	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Hidden House	$39,108	$137	78%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
4 Queen Beds New Modern House w/ Parking, Near YYC	$56,748	$216	66%	4	2.5	1	$125	❌	❌	❌	Y / Y	⭐️ 0 (2)
Only 149$->NEW-LUX House->Airport 12" Downtown 15"	$41,610	$116	98%	4	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Full amazing home for you w/ AC	$63,991	$188	93%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)

Return Metrics

-115.92% 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)	-$12,288	-$24,576	-$36,864	-$49,152	-$61,440	-$122,880	-$368,642
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	-$12,288	-$24,576	-$36,864	-$49,152	-$61,440	-$122,880	-$368,642

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-115.92%

Payback Period Days

Return on Investment

-115.92%

231 Covington Rd NE Calgary, Alberta, T3K 4G1

4 bed • 2 bath • 4 guests

Monthly Rent

Calgary

Zoning

Laws

$35,531

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 59% occupancy.Projected nightly rate is $152/night at 64% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$37,253

Avg annual revenue

64%

Avg occupancy rate

$152

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

$15k

$50k

$85k

$120k

-$12,288

Profit

Revenue

$35,531

Operating Expenses

$16,619

Operating Income

$18,912

Net Effective Rent

$31,200

Profit (Cash Flow)

-$12,288

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-115.92%

Payback Period Days