BNBCalc Short Term Rental Investment Analysis 7119 133 St, Surrey, BC, V3W 7Z6

3 bed • 2 bath • 9 guests • $299,999

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$41,835

Profit (Cash Flow)

$2,480

Cap Rate

7.6%

Annual Revenue

$41,835

AirDNA projects $249/night at 46% occupancy ($41,835). Airbtics projects $182/night at 64% occupancy ($42,543). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 46% occupancy rate, $249 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,943	$43,459	$61,403	$85,777
Occupancy	54%	70%	75%	83%
Nightly Rate	$131	$164	$214	$269

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand New 3BD Home in Surrey!	$71,628	$269	68%	3	3	2	$221	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Modern Bright Whole House Major attractions nearby	$34,317	$226	40%	3	3	3	$111	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Gatsby's corner - luxury home	$83,843	$282	76%	3	4	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
House in North Delta	$61,949	$273	62%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Cheerful 3 bedroom home away from home in Surrey!	$37,710	$132	75%	3	3	4	$125	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
Luxurious 3bed 2.5 bath Suite, Surrey	$35,252	$189	49%	3	3	1	$81	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
2 suites 1+2 bdrm (3 bdrm total), 2 kitchens	$39,074	$157	68%	3	2	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (35)
CHEERFuL • SURReY • 2 LEVEL HOUSE • PARKiNG	$39,795	$131	83%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Sunshine Retreat - 3 Bedrooms!	$48,908	$161	83%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Charming & spacious 3BR, 2.5BA	$42,480	$195	58%	3	3	3	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Quiet 3 Bedroom Home in Beautiful Neighbourhood	$56,130	$213	72%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Top floor of a house - 3 Bed \| 1 bath \| DELTA	$12,477	$131	21%	3	1	3	$73	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Amazing Ocean View House	$32,838	$154	51%	3	2	1	$184	❌	❌	❌	Y / Y	⭐️ 4.6 (26)
Cheerful 3 bdrm home w/ Parking and large backyard	$52,804	$218	62%	3	2	3	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
3BR-Ground level unit - Fleetwood-10 min HWY	$28,637	$103	72%	3	1	2	$111	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
The Retreat Suite + Free Parking	$48,284	$174	69%	3	2	1	$147	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Cozy Spacious 3 Bedroom in the Heart of Surrey	$35,542	$118	75%	3	2	3	$103	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Cozy Three Bedroom Getaway in Surrey	$33,504	$118	75%	3	1	1	$72	❌	❌	❌	Y / Y	⭐️ 5 (25)
AC! Big & Peaceful 3 BRD Home! Sleeps 6 People	$50,337	$193	69%	3	2	3	$66	❌	❌	❌	Y / Y	⭐️ 4.6 (42)
Rustic Wooden Retreat- 2 mins to Surrey Downtown	$24,877	$144	46%	3	2	2	$144	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Urban Garden Oasis w/pool table on private .5 acre	$44,799	$340	36%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (11)
Brand-new Delta Townhouse	$32,500	$222	40%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Entire private house with yard & Bed for everyone	$30,819	$107	76%	3	1	10	$67	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Sunshine Hill	$49,504	$227	57%	3	2	2	$74	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
3-Bedroom 2-King 1-Queen 2-Bathroom 2-TV+Kitchen	$52,299	$168	83%	3	2	3	$66	❌	❌	❌	Y / Y	⭐️ 5 (43)
Modern & Spacious Home- Free Parking & Free WIFI	$33,612	$186	47%	3	2	2	$144	✅	❌	❌	Y / Y	⭐️ 5 (15)
Relax in Nature	$34,460	$129	71%	3	2	2	$103	❌	❌	❌	Y / Y	⭐️ 5 (56)
Centrally located Spacious Townhouse	$49,702	$194	70%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Prestigious Mansion In Panorama Ridge	$55,374	$439	33%	3	3	1	$111	❌	❌	✅	Y / Y	⭐️ 5 (4)
Lovely Spacious 3 Bedroom in the Heart of Surrey	$37,877	$124	78%	3	2	3	$96	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Cost-Effective independent access warm Home	$39,725	$134	81%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (5)
The Cozy Place 3 bedrooms home!	$42,091	$203	55%	3	2	1	$74	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Modern & stylish 3BD town-house in Surrey	$83,190	$255	83%	3	3	2	$133	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Home in Delta	$36,380	$142	70%	3	2	90	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Delta Cottage 3 beds basement with washer dryer!	$26,745	$100	70%	3	1	1	$73	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Majestic Condo with all luxuries and comfort	$31,902	$204	40%	3	2	1	$74	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Modern 3 bedroom townhouse with gym amenities	$48,576	$158	84%	3	3	89	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (48)
* Spacious Getaway In Beautiful Sunshine Hills *	$46,416	$160	73%	3	3	2	$111	❌	❌	✅	Y / Y	⭐️ 5 (3)
Comfort, Convenience, and Serenity	$36,815	$126	72%	3	2	3	$147	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Quiet Upper Level, 3 Bedrooms for 1 to 4 Guests	$30,633	$103	73%	3	2	3	$89	❌	❌	✅	Y / Y	⭐️ 4.9 (169)

7119 133 St Surrey, British Columbia, V3W 7Z6

3 bed • 2 bath • 9 guests

Purchase Price

Inquire about this property

Contact

test at Test

Surrey

Zoning

Laws

$41,835

Annual Revenue

BNBCalc predicts this property will get $182 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$42,845

Avg annual revenue

64%

Avg occupancy rate

$182

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

$10k

$35k

$60k

$85k

$2,480

Profit

Revenue

$41,835

Operating Expenses

$19,119

Operating Income

$22,716

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$2,480

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.19%

Cap Rate

7.57%

Return on Investment

18.61%