BNBCalc Short Term Rental Rental Arbitrage Analysis 8520 Jasper Avenue, Edmonton, AB, Canada

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$38,168

Profit (Cash Flow)

-$1,462

Cash on Cash Return

-22.1%

Annual Revenue

$38,168

AirDNA projects $62/night at 65% occupancy ($14,719). Airbtics projects $67/night at 66% occupancy ($16,151). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 95% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,531	$16,393	$22,444	$29,249
Occupancy	52%	66%	81%	89%
Nightly Rate	$59	$66	$73	$87

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Madison - 2 BDRM Stylish Apartment by LRT!	$12,290	$47	67%	2	1	2	$29	❌	❌	❌	Y / Y	⭐️ 5 (197)
2 BDRM Condo Moderno Next to LRT	$27,955	$92	81%	2	1	2	$29	❌	❌	❌	Y / Y	⭐️ 4.5 (357)
The Monaco - Stylish 2 BDRM Apartment next to LRT	$15,674	$64	63%	2	1	2	$29	❌	❌	❌	Y / Y	⭐️ 5 (194)
Downtown 2 Bed/2 Bath Condo	$15,031	$60	67%	2	2	4	$29	❌	❌	❌	Y / Y	⭐️ 5 (38)
Metro - Industrial & Modern Apartment by Stadium	$13,084	$52	64%	2	1	2	$29	❌	❌	❌	Y / Y	⭐️ 5 (132)
Cozy 2 bedroom next to downtown and river valley	$16,244	$51	83%	2	1	2	$52	❌	❌	❌	Y / N	⭐️ 4.4 (37)
Cozy and quiet living space close to downtown	$19,238	$65	79%	2	1	2	$37	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Cozy Condo close to LRT, Stadium and Expo Center.	$30,807	$110	74%	2	2	1	$76	❌	❌	❌	Y / Y	⭐️ 5 (70)
Amazing and beautiful Downtonwn apartment	$18,256	$66	74%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Cozy, Modern and Centrally Located	$14,060	$75	49%	2	1	2	$29	❌	❌	❌	Y / Y	⭐️ 5 (83)
Modern Cozy Retreat	$14,033	$76	49%	2	1	2	$31	❌	❌	❌	Y / Y	⭐️ 5 (37)
The Cozy Fern • AC • Close to DT • Free Parking	$23,200	$64	93%	2	2.5	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (359)
Bright Executive 2 Bed 2 Bath Suite	$15,582	$61	63%	2	2	2	$63	❌	❌	❌	Y / Y	⭐️ 5 (80)
Comfortable & stylish 2BD close to transit station	$18,793	$65	77%	2	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (53)
2 BDRM BSMT Suite w/Ensuite Laundry + Free Parking	$15,540	$79	52%	2	1	2	$66	❌	❌	✅	Y / Y	⭐️ 5 (33)
Downtown 2 bdrm w/Yard \| Pets \| King Bed	$22,077	$70	80%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (189)
Very Clean discounted listing, 2bdrm bsmt suite.	$13,540	$63	57%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Entire house by Commonwealth Stadium, Free Parking	$8,966	$73	29%	2	2	1	$66	❌	❌	✅	Y / Y	⭐️ 4 (27)
Cozy 2BD Apt close to Downtown	$26,656	$87	82%	2	2	2	$52	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Urban 2 bdrm near DT • KING bed • Walk to Shops	$18,824	$54	89%	2	1	28	$73	❌	❌	❌	Y / Y	⭐️ 5 (41)
Mannheim - 2 BDRM Apt across LRT	$21,681	$70	83%	2	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cozy Urban Condo	$7,951	$58	36%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Enter House in Downtown by with 3 bed's	$15,448	$67	59%	2	1	1	$81	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Amazing new two Bedroom suite -home away from home	$14,514	$66	57%	2	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Rivers Edge Home GOLF/HIKE/ENJOY	$16,612	$89	51%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Entire home with free parking	$10,855	$74	35%	2	2	1	$67	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stylish 2-Bedroom Condo	$17,077	$56	80%	2	1	2	$66	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
LUX dwnton suite, parking, Queen bed, central	$10,382	$51	52%	2	1	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (13)
2 Bedrooms suite with rec room	$11,708	$80	37%	2	2	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Very Affordable Basement UnitBeside Stadium LRT	$19,877	$55	94%	2	1	1	$61	❌	❌	❌	Y / Y	⭐️ 3.4 (3)
Lovely 2 Bed, 2-bath Downtown	$20,844	$67	85%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Martinique - Apt near LRT!	$15,648	$45	95%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Awesome Apartment in Little Italy	$20,210	$65	82%	2	1	4	$44	❌	❌	❌	N / Y	⭐️ 5 (66)
Nature lover's haven	$9,991	$70	39%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Sweet flats walk to DT and River	$11,418	$65	48%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
2BR Sweet flats, walk to DT	$23,528	$66	96%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy 2BR - 2 min walk to Rogers Place	$20,082	$93	59%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
AffordableBasementUnitBesideStadium 2BdrmsSleep4	$12,795	$46	76%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
2BR-2-min walk 2 Rogers -Sleeps 5	$16,866	$72	64%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1)
2 BEDR home near Downtown has 3 beds	$18,119	$73	65%	2	1	1	$81	❌	❌	✅	Y / Y	⭐️ 4.5 (51)

Return Metrics

-22.14% 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)	-$1,461	-$2,923	-$4,385	-$5,847	-$7,309	-$14,618	-$43,855
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	-$1,461	-$2,923	-$4,385	-$5,847	-$7,309	-$14,618	-$43,855

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.14%

Payback Period Days

Return on Investment

-22.14%

8520 Jasper Ave 707 Edmonton, Alberta, T5H 3S4

2 bed • 2 bath • 6 guests

Monthly Rent

Edmonton

Zoning

Laws

$38,168

Annual Revenue

BNBCalc predicts this property will get $67 per night with 66% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 3% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

$16,886

Avg annual revenue

66%

Avg occupancy rate

$67

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

$5k

$15k

$25k

$30k

-$1,462

Profit

Revenue

$38,168

Operating Expenses

$16,962

Operating Income

$21,206

Net Effective Rent

$22,668

Profit (Cash Flow)

-$1,462

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-22.14%

Payback Period Days