Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Edmonton Trl, Calgary, AB,

2 bed • 1 bath • 1 guests • CA$0

BNB

Calc

Annual Revenue

C$33,160

Profit (Cash Flow)

-C$11,746

Cash on Cash Return

-133.8%

Annual Revenue

C$33,160

AirDNA projects C$131/night at 69% occupancy ($33,109). Airbtics projects C$140/night at 65% occupancy ($33,159). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 65% occupancy rate, C$140 rate per night.

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

Percentiles25%50%75%90%
RevenueC$18,720C$30,658C$44,713C$61,391
Occupancy51%71%83%90%
Nightly RateC$98C$115C$142C$181

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$33,375
C$98
90%
212C$102❌❌✅Y / Y⭐️ 5 (101)
C$37,413
C$116
88%
21.54C$0❌❌❌Y / Y⭐️ 5 (48)
C$29,627
C$95
80%
212C$102❌❌✅Y / Y⭐️ 5 (62)
C$37,095
C$124
76%
213C$102❌❌❌Y / Y⭐️ 5 (133)
C$48,274
C$133
96%
214C$122❌❌❌Y / Y⭐️ 5 (40)
C$55,731
C$167
91%
211C$0❌❌✅Y / Y⭐️ 5 (214)
C$14,675
C$89
42%
211C$44❌❌✅Y / Y⭐️ 5 (41)
C$27,186
C$112
64%
222C$87❌❌❌Y / Y⭐️ 4.8 (85)
C$42,010
C$138
83%
222C$0❌❌❌Y / Y⭐️ 5 (105)
C$25,463
C$77
84%
212C$72❌❌❌Y / Y⭐️ 4.5 (153)
C$46,326
C$156
81%
212C$0❌❌❌Y / Y⭐️ 5 (95)
C$26,687
C$95
70%
212C$72❌❌❌Y / Y⭐️ 4.5 (166)
C$52,798
C$181
77%
212C$72❌❌❌Y / Y⭐️ 4.5 (137)
C$38,230
C$115
91%
211C$0❌❌✅Y / Y⭐️ 5 (31)
C$15,606
C$105
39%
214C$44❌❌✅Y / Y⭐️ 4.5 (91)
C$21,183
C$104
54%
212C$51❌❌❌Y / Y⭐️ 5 (83)
C$51,494
C$181
74%
212C$72❌❌❌Y / Y⭐️ 4.5 (39)
C$36,817
C$123
80%
212C$72❌❌❌Y / Y⭐️ 5 (53)
C$15,758
C$111
37%
212C$127❌❌❌Y / Y⭐️ 4.5 (13)
C$44,399
C$141
86%
213C$0❌❌✅Y / Y⭐️ 5 (102)
C$40,508
C$112
95%
214C$127❌❌❌Y / Y⭐️ 5 (28)
C$29,956
C$98
81%
221C$61❌❌✅Y / Y⭐️ 4.4 (5)
C$56,413
C$333
45%
221C$40❌❌❌Y / Y⭐️ 5 (3)
C$38,577
C$142
74%
222C$0❌❌❌Y / Y⭐️ 5 (48)
C$33,891
C$129
72%
212C$0❌❌✅Y / Y⭐️ 4.8 (31)
C$17,821
C$91
52%
211C$61❌❌✅Y / Y⭐️ 5 (2)
C$29,547
C$90
85%
211C$30❌❌✅N / N⭐️ 4.8 (124)
C$23,323
C$100
64%
211C$203❌❌❌Y / Y⭐️ 5 (7)
C$26,877
C$130
55%
215C$127❌✅❌Y / Y⭐️ 5 (17)
C$43,022
C$173
68%
211C$0❌❌✅Y / Y⭐️ 5 (24)
C$22,776
C$104
60%
221C$203❌❌❌Y / Y⭐️ 4.5 (15)
C$25,794
C$144
49%
211C$0❌❌❌Y / Y⭐️ 5 (22)
C$24,621
C$76
83%
2130C$48❌❌❌Y / Y⭐️ 4.5 (197)
C$21,712
C$108
55%
221C$0❌❌✅Y / Y⭐️ 3.5 (3)
C$39,786
C$362
30%
211C$0❌❌❌Y / Y⭐️ 0 (7)
C$98,048
C$462
58%
212C$0❌❌❌Y / Y⭐️ 0 (5)
C$13,752
C$80
43%
211C$61❌❌✅N / N⭐️ 3 (2)

Return Metrics

-133.75% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$11,745-CA$23,491-CA$35,237-CA$46,983-CA$58,729-CA$117,459-CA$352,379
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$11,745-CA$23,491-CA$35,237-CA$46,983-CA$58,729-CA$117,459-CA$352,379

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-133.75%

Payback Period Days

0

Return on Investment

-133.75%

property-location

Edmonton Trl Calgary, Alberta

2 bed • 1 bath • 1 guests

Calgary

Zoning


Laws

C$33,160

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects C$131/night at 69% occupancy ($33,109.03). Airbtics projects C$140/night at 65% occupancy ($33,159).

Top 58% of comparables

Top 31% 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$33,209

Avg annual revenue

65%

Avg occupancy rate

CA$140

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$40k

C$70k

C$100k

Sign up to see the data on 40 all comparables

-CA$11,746

Profit

Revenue

C$33,160

Operating Expenses

C$20,906

Operating Income

C$12,254

Net Effective Rent

C$24,000

Profit (Cash Flow)

-C$11,746

CA$8,781

Cash Investment

Renos & Furnishing

C$8,643

Setup Costs

C$138

Total

C$8,781

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-133.75%

Payback Period Days

0