BNBCalc.com Investment Analysis Report of 7119 133 St, Surrey, BC, V3W 7Z6

3 bed • 2 bath • 9 guests • $299,999

BNB

Calc

Return Metrics

3.2% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.2%

Cap Rate

7.57%

Return on Investment

18.62%

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

User selected values for this report: 46% occupancy rate, $249 rate per night

Revenue Percentile

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 (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Brand New 3BD Home in Surrey!	$71,628	$269	68%	3	3	6	2	$221	❌	❌	❌	N / Y	⭐️ 4.7 (31)	Profile
B Modern Bright Whole House Major attractions nearby	$34,317	$226	40%	3	3	10	3	$111	❌	❌	❌	N / Y	⭐️ 4.9 (16)	Profile
C Gatsby's corner - luxury home	$83,843	$282	76%	3	4	10	2	$199	❌	❌	❌	N / Y	⭐️ 4.9 (41)	Profile
D House in North Delta	$61,949	$273	62%	3	3	6	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (19)	Profile
E Cheerful 3 bedroom home away from home in Surrey!	$37,710	$132	75%	3	3	5	4	$125	❌	❌	❌	N / Y	⭐️ 4.6 (29)	Profile

Operating Expenses

Monthly Expenses

$1,593

Annual Expenses

$19,119

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,049

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$349

Management & Platform Fees

$105

Platform Fee (i.e. Airbnb)

$105

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,686

Annual Mortgage & Tax

$20,232

Downpayment

Purchase Price

$299,999

Percent Down

20%

Total Downpayment

$60,000

Total Loan Amount

$239,999

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,439

Property Tax Yearly

0.99%

Property Tax Monthly

$247

Mortgage Insurance (PMI)

7119 133 St Surrey, British Columbia, V3W 7Z6

3 bed • 2 bath • 9 guests

Purchase Price

Inquire about this property

Contact Test

Agent at BNB

$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 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.2%

Cap Rate

7.57%

Return on Investment

18.62%