BNBCalc.com Rental Arbitrage Analysis Report of 220 12 Ave SE, Calgary, AB T2G 0Z7, Canada

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

-3.86% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.86%

Payback Period Days

0

Return on Investment

-3.86%

Annual Revenue

$39,534

AirDNA projects $164/night at 66% occupancy ($39,534).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,428

Annual Expenses

$17,139

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$889

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$329

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

Property Manager Fee

$0

property-location

220 12 Ave SE Calgary, Alberta, T2G 0Z7

2 bed • 2 bath • 5 guests

$39,534

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-3.86%

Payback Period Days

0