BNBCalc Short Term Rental Rental Arbitrage Analysis 257 Main Street, Saint Adolphe, MB, Canada

3 bed • 2 bath • 9 guests • CA$0

BNB

Calc

Annual Revenue

C$44,083

Profit (Cash Flow)

C$5,500

Cash on Cash Return

44.5%

Annual Revenue

C$44,083

Airbtics projects C$165/night at 73% occupancy ($44,083). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, C$165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$34,171	C$42,562	C$53,665	C$68,532
Occupancy	67%	74%	81%	85%
Nightly Rate	C$135	C$151	C$174	C$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful luxurious - 3 Bedrooms 3 king beds	C$38,333	C$138	74%	3	2.5	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (107)
Luxe Living in Winnipeg	C$39,300	C$208	49%	3	2	3	C$127	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Astounding View of the Cinematic Sunset	C$67,818	C$257	72%	3	2.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (86)
Modern house, Close to All Amenities in South WPG	C$70,679	C$265	73%	3	2.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Bonavista Light House Deluxe	C$43,742	C$167	71%	3	2.5	2	C$79	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cozy Modern and Lavish 3 Bedroom Basement Suite	C$41,045	C$174	63%	3	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 5 (3)
Sweet Home in Bridgewater /w Garage & Yard	C$55,350	C$181	79%	3	2.5	3	C$160	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cozy & Spacious \| Free Parking \| 15 min Downtown	C$43,197	C$132	85%	3	2.5	2	C$104	❌	❌	✅	Y / Y	⭐️ 5 (69)
South Winnipeg+3 Bdr+Private Home (62)	C$50,215	C$180	74%	3	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (58)
Cheerful 3 bedrooms in amazing basement suite	C$48,069	C$171	75%	3	2	2	C$42	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
3 Bed Basement Unit -Near U of M -STRA2024-2455743	C$21,821	C$128	45%	3	1	2	C$75	❌	❌	❌	Y / Y	⭐️ 5 (5)
Trendy & Central \| New Home	C$39,682	C$127	82%	3	2.5	2	C$95	❌	❌	✅	Y / Y	⭐️ 5 (93)
South Osborne Station West - Family-Friendly Haven	C$50,604	C$178	74%	3	2	2	C$101	❌	❌	✅	Y / Y	⭐️ 5 (180)
Three Bedroom in the Village	C$29,860	C$135	58%	3	1	1	C$42	❌	❌	✅	Y / Y	⭐️ 5 (325)
in the heart of osborne village	C$44,569	C$173	69%	3	2.5	2	C$47	❌	❌	✅	Y / Y	⭐️ 5 (412)
New Modern Home \| Free Parking \| 5 mins Downtown	C$55,392	C$155	94%	3	2.5	2	C$104	❌	❌	✅	Y / Y	⭐️ 5 (126)
St B Living, in the heart of St Boniface	C$37,771	C$139	74%	3	2	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (160)
Aubrey Fox Den #STRA-2024-2479756	C$42,162	C$129	87%	3	1	1	C$53	❌	❌	❌	Y / Y	⭐️ 5 (73)
2022 House Build! 3 King Beds 2.5 Baths!	C$51,254	C$162	83%	3	2.5	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (117)
Zain’s Home	C$42,659	C$174	67%	3	2.5	1	C$0	❌	❌	✅	Y / Y	⭐️ 4.5 (163)
New Modern Home with 2 King Size, 1 Queen Size Bed	C$38,297	C$148	68%	3	2	3	C$95	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
A Spacious & Quiet Retreat	C$81,835	C$276	81%	3	2	2	C$0	❌	✅	✅	Y / Y	⭐️ 5 (51)
Relaxing Home\|Central Area Winnipeg\|Free Parking	C$38,063	C$131	75%	3	2.5	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (68)
XXLargeUltracleanLuxuriousPenthouseCoveredParking!	C$61,850	C$193	87%	3	2.5	7	C$83	❌	❌	✅	Y / Y	⭐️ 5 (114)
Walking 3BR modern house to St Boniface	C$41,672	C$135	80%	3	1.5	3	C$91	❌	❌	❌	Y / Y	⭐️ 5 (43)
Classy 3BR family house, walk to St Boniface	C$38,929	C$144	70%	3	1.5	2	C$91	❌	❌	❌	Y / Y	⭐️ 5 (29)
House in St Boniface	C$48,069	C$151	84%	3	2	2	C$127	❌	❌	❌	Y / Y	⭐️ 5 (42)
Modern and cozy 3BR house near Airport/DTown/Mall	C$36,582	C$155	59%	3	1	1	C$116	❌	❌	❌	Y / Y	⭐️ 5 (52)
Contemporary Bliss: 3 Bedroom Retreat	C$51,950	C$162	84%	3	2.5	3	C$95	❌	❌	❌	Y / Y	⭐️ 5 (56)
Winnipeg Top Stay	C$43,827	C$170	67%	3	2	2	C$116	❌	❌	✅	Y / Y	⭐️ 5 (78)
New + Modern 3 BDR/2.5BATH Suite	C$43,686	C$134	86%	3	2.5	2	C$105	❌	❌	❌	Y / Y	⭐️ 5 (18)
Casa AMORE - Home of love	C$41,539	C$138	80%	3	1	2	C$85	❌	❌	❌	Y / Y	⭐️ 5 (122)
South Osborne Station East-A family-friendly haven	C$36,282	C$152	61%	3	2	2	C$101	❌	❌	❌	Y / Y	⭐️ 5 (160)
Comfortable home near airport	C$39,489	C$135	75%	3	2	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (69)
Airport Haven	C$42,120	C$139	80%	3	2.5	4	C$105	❌	❌	❌	Y / Y	⭐️ 5 (146)
House in Winnipeg	C$38,392	C$138	76%	3	1	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Beautiful Home Away From Home	C$28,625	C$122	64%	3	1.5	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Home in South Pointe	C$41,702	C$144	73%	3	2	1	C$144	❌	❌	❌	Y / Y	⭐️ 5 (121)
New furnished 3 Bedroom Fort Garry Townhouse	C$41,084	C$128	85%	3	2	3	C$95	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
Luxury lifestyle in trendy location, king bed	C$89,196	C$364	67%	3	2.5	1	C$0	❌	❌	❌	Y / Y	⭐️ 5 (80)

Return Metrics

44.48% 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)	CA$5,499	CA$10,999	CA$16,499	CA$21,999	CA$27,499	CA$54,998	CA$164,996
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Down Payment	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Property Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Total Return	CA$5,499	CA$10,999	CA$16,499	CA$21,999	CA$27,499	CA$54,998	CA$164,996

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.48%

Payback Period Days

821

Return on Investment

44.48%

257 Main St Saint Adolphe, Manitoba, R5A 1B5

3 bed • 2 bath • 9 guests

Monthly Rent

C$44,083

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$165/night at 73% 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.

CA$45,917

Avg annual revenue

73%

Avg occupancy rate

CA$165

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$20k

C$45k

C$65k

C$90k

CA$5,500

Profit

Revenue

C$44,083

Operating Expenses

C$22,983

Operating Income

C$21,100

Net Effective Rent

C$15,600

Profit (Cash Flow)

C$5,500

CA$12,364

Cash Investment

Renos & Furnishing

C$12,220

Setup Costs

C$144

Total

C$12,364

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

44.48%

Payback Period Days

821