Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 243 Kimberly Ave, Winnipeg, MB, R2K 0X3

1 bed • 1 bath • 2 guests • CA$0

BNB

Calc

Annual Revenue

C$29,332

Profit (Cash Flow)

-C$2,426

Cash on Cash Return

-39.0%

Annual Revenue

C$29,332

AirDNA projects C$87/night at 81% occupancy ($25,783). Airbtics projects C$104/night at 77% occupancy ($29,331). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 77% occupancy rate, C$104 rate per night.

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

Percentiles25%50%75%90%
RevenueC$19,143C$30,653C$43,820C$51,503
Occupancy63%81%92%96%
Nightly RateC$80C$100C$126C$141

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$24,576
C$71
94%
111C$0❌❌❌N / Y⭐️ 5 (263)
C$28,365
C$76
98%
112C$53❌❌❌Y / Y⭐️ 5 (51)
C$22,582
C$69
86%
111C$41❌❌❌Y / Y⭐️ 5 (223)
C$20,512
C$54
95%
112C$96❌❌❌Y / Y⭐️ 4.5 (27)
C$26,104
C$74
96%
111C$0❌❌❌Y / Y⭐️ 5 (841)
C$14,701
C$71
54%
111C$16❌❌❌N / N⭐️ 4.5 (71)
C$40,182
C$121
87%
112C$63❌❌❌Y / Y⭐️ 5 (520)
C$37,569
C$109
92%
111C$53❌❌❌Y / Y⭐️ 5 (190)
C$29,894
C$136
58%
111C$26❌❌❌Y / Y⭐️ 4.7 (205)
C$35,667
C$153
61%
111C$53✅❌❌Y / Y⭐️ 5 (259)
C$55,558
C$179
85%
111C$0✅❌❌Y / Y⭐️ 5 (283)
C$35,223
C$136
68%
111C$26❌❌❌Y / Y⭐️ 5 (252)
C$32,936
C$206
41%
11.51C$43❌❌✅Y / Y⭐️ 5 (73)
C$44,107
C$141
84%
112C$41❌❌❌Y / Y⭐️ 5 (62)
C$34,890
C$124
74%
111C$21❌❌❌Y / Y⭐️ 4.5 (118)
C$33,186
C$143
60%
111C$79❌❌✅Y / Y⭐️ 4.5 (41)
C$18,059
C$53
90%
112C$26❌❌❌Y / Y⭐️ 5 (146)
C$35,330
C$99
96%
112C$53❌❌❌Y / Y⭐️ 5 (229)
C$33,467
C$91
96%
111C$53❌❌✅Y / Y⭐️ 5 (202)
C$33,737
C$130
69%
112C$53❌❌❌Y / Y⭐️ 5 (348)
C$35,212
C$106
91%
113C$0✅❌❌Y / Y⭐️ 5 (51)
C$37,741
C$101
98%
112C$90❌❌✅Y / Y⭐️ 5 (199)
C$38,682
C$133
78%
112C$41❌❌❌Y / Y⭐️ 5 (42)
C$38,273
C$117
85%
112C$79❌❌❌Y / Y⭐️ 5 (208)
C$29,035
C$134
56%
112C$93❌❌✅Y / Y⭐️ 5 (49)
C$32,629
C$93
96%
112C$0❌❌❌Y / Y⭐️ 5 (393)
C$13,001
C$83
41%
111C$67❌❌✅N / N⭐️ 4.5 (65)
C$17,850
C$93
50%
111C$37❌❌❌Y / Y⭐️ 5 (97)
C$25,658
C$96
67%
112C$100❌❌❌Y / Y⭐️ 4.8 (60)
C$35,889
C$97
99%
112C$63❌❌❌Y / Y⭐️ 5 (73)
C$29,477
C$119
63%
111C$79❌❌✅Y / Y⭐️ 4.5 (37)
C$29,630
C$121
63%
111C$74❌❌✅Y / Y⭐️ 5 (68)
C$41,202
C$114
98%
113C$63❌❌✅Y / Y⭐️ 5 (148)
C$18,527
C$67
73%
114C$31❌❌❌Y / Y⭐️ 5 (87)
C$15,663
C$63
64%
112C$106❌❌❌Y / Y⭐️ 4.5 (25)
C$15,527
C$90
44%
111C$84❌❌❌Y / N⭐️ 4.7 (5)
C$20,828
C$70
79%
113C$106❌❌❌Y / Y⭐️ 4.6 (52)
C$24,971
C$84
77%
111C$53❌❌❌N / Y⭐️ 4.8 (164)
C$38,442
C$111
91%
111C$53✅✅❌Y / Y⭐️ 5 (193)
C$30,400
C$94
86%
113C$65❌❌❌Y / Y⭐️ 5 (23)

Return Metrics

-39.03% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$2,425-CA$4,851-CA$7,277-CA$9,703-CA$12,128-CA$24,257-CA$72,773
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$0CA$0CA$0CA$0CA$0CA$0CA$0
Total Return-CA$2,425-CA$4,851-CA$7,277-CA$9,703-CA$12,128-CA$24,257-CA$72,773

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-39.03%

Payback Period Days

0

Return on Investment

-39.03%

property-location

243 Kimberly Ave Winnipeg, Manitoba, R2K 0X3

1 bed • 1 bath • 2 guests

Winnipeg

Zoning


Laws

C$29,332

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$87/night at 81% occupancy.Projected nightly rate is C$104/night at 77% occupancy.

Top 56% of comparables

Top 46% 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$30,132

Avg annual revenue

77%

Avg occupancy rate

CA$105

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$25k

C$40k

C$55k

Sign up to see the data on 40 all comparables

-CA$2,426

Profit

Revenue

C$29,332

Operating Expenses

C$20,958

Operating Income

C$8,374

Net Effective Rent

C$10,800

Profit (Cash Flow)

-C$2,426

CA$6,215

Cash Investment

Renos & Furnishing

C$6,072

Setup Costs

C$143

Total

C$6,215

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-39.03%

Payback Period Days

0