BNBCalc.com Investment Analysis Report of 1717 Bow Valley Trail 201, Canmore, AB, T1W 1L7

1 bed • 1 bath • 4 guests • CA$450,000

BNB

Calc

Return Metrics

7.05% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.05%

Cap Rate

8.46%

Return on Investment

23.4%

Annual Revenue

C$66,133

AirDNA projects C$287/night at 63% occupancy ($66,133). Airbtics projects C$276/night at 83% occupancy ($83,677). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
RevenueC$53,023C$89,851C$120,440C$159,506
Occupancy78%86%95%99%
Nightly RateC$182C$280C$340C$433

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Basecamp Resorts Canmore | Studio Suite Dog Friendly
C$89,437
C$326
75%
1021C$0❌❌❌N / Y⭐️ 0 (0)Profile

B

Basecamp Resorts Canmore | 1 Bedroom Suite
C$54,271
C$275
54%
1041C$0❌✅❌N / Y⭐️ 4.3 (82)Profile

C

Basecamp Resorts Canmore | 2 Bedroom Suite Dog Friendly
C$100,791
C$349
79%
1061C$0❌❌❌N / Y⭐️ 5 (2)Profile

D

Basecamp Resorts Canmore | 1 Bedroom Bargain Suite
C$128,379
C$394
89%
1041C$0❌❌❌N / Y⭐️ 4.4 (68)Profile

E

Basecamp Resorts Canmore | 1 Bedroom Suite Dog Friendly
C$88,818
C$296
82%
1041C$0❌❌❌N / Y⭐️ 5 (1)Profile

Operating Expenses

Monthly Expenses

C$2,338

Annual Expenses

C$28,061

Utilities

C$626

Internet + TV

C$142

Water/Sewer

C$100

Garbage

C$71

Electric

C$164

Gas

C$78

Other

C$71

Maintenance

C$1,547

Property Insurance

C$213

HOA

C$0

Landscaping

C$213

Ongoing Repairs

C$213

Supplies

C$213

Software

C$71

Pest Control

C$71

Permits

C$0

Other

C$0

Cleaning Cost

C$551

Management & Platform Fees

C$165

Platform Fee (i.e. Airbnb)

C$165

Property Manager Fee

C$0

Mortgage & Taxes

Monthly Mortgage & Tax

C$2,529

Annual Mortgage & Tax

C$30,348

Downpayment

Purchase Price

C$450,000

Percent Down

20%

Total Downpayment

C$90,000

Total Loan Amount

C$360,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

C$2,158

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

C$371

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$211,124

Profit on this property

$38,072

Your total deduction

$198,864

So, your new taxable income is your previous income minus your total deduction ($150,000 - $198,864)

-$48,864

Your old tax bill

$45,000

Your new tax bill

-$14,659

Estimated tax savings

$59,659

property-location

1717 Bow Valley Trail 201 Canmore, Alberta, T1W 1L7

1 bed • 1 bath • 4 guests

Purchase Price

53

Airbnb Investor Score

CA$7,723

Annual Profit

8.5%

Cap Rate

7.1%

Cash on Cash

C$66,133

Annual Revenue

BNBCalc predicts this property will get $276 per night with 83% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

C$0k

C$100k

C$195k

C$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.05%

Cap Rate

8.46%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$21,357

Deductible property tax

$4,455

Your total deduction

$55,035

Your adjusted annual income

$150,000 - $55,035 = $94,965

Taxes on $94,965 (30%)

$28,489

Your old tax bill

$45,000

Your new tax bill

$28,489

Estimated tax savings

$16,511

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com