Results/Case study
2025 results · Near Foothills and UofC

Up-down house near Foothills and UofC

769 sq ft main + lower suiteDetached house, 2 self-contained suitesPurchased September 2024
Cap rate7.46%on a $650,000 purchase price
Paid to the owner$62,463in 2025, after all fees and cleaning
Occupancy91%661 of 730 nights booked
Average nightly rate$146across 99 bookings

2025 revenue

Gross rental revenue
$105,276
Paid to the owner
$62,463
Operating expenses
−$13,992
Net operating income
$48,471

Annual operating expenses

Property taxes
$2,292
Insurance
$2,400
Utilities
$6,000
Internet
$900
Maintenance & repairs
$2,400
Total
$13,992

Owner income by month, 2025

JanuaryFebruaryMarchAprilMayJuneJuly: strongest month, $17,349$17,349AugustSeptemberOctoberNovemberDecemberJFMAMJJASOND

Performance highlights

Owner income per booked night$94
Revenue per available night$132
Average stay7.1 nights
Longest booking78 nights
Strongest monthJul: $17,349
Nights vacant69 of 730

Property facts

Area
Near Foothills and UofC
Purchase price
$650,000
Purchased
September 2024
Size
769 sq ft main + lower suite
Parking
Parking pad, 2 vehicles

Past result, not a promise of future returns. "Paid to the owner" is the owner payout after cleaning costs, channel fees and our management fee. Net operating income deducts property taxes, condo fees, insurance, utilities, internet and maintenance; it excludes mortgage financing, depreciation and income tax. Cap rate is net operating income divided by purchase price. Occupancy is booked nights divided by available nights. Figures cover both suites (2 units, 730 available nights). Performance data from the BNB Experts owner statement, January 1 to December 31, 2025. Purchase price, taxes, condo fees and property details per MLS® records; insurance, utilities, internet and maintenance are owner-provided annual estimates. All figures in Canadian dollars.

Want one like this?

Let's find your next one

We can help you buy a property in a building that allows short-term rentals, set it up, and run it. Or send us the address of one you already own for a free projection.

Tristan QuiringFounder, BNB ExpertsCall or text (587) 222-6500info@bnbexperts.ca
Need Help? Chat with us