Ranked #1 for revenue out of 6,500+ active Calgary Airbnbs, verified by AirDNA. Fully turnkey with a trained team in place, and Year 2 is already pacing ahead of Year 1. Run it yourself with our systems, or keep our full-service management at a flat $1,000/month — about 7.5%, versus the 25–30% industry standard.
Here's what it would actually take to recreate Tuxedo — the property, three fully designed units, systems, team, and the trial-and-error years — versus one turnkey price with everything handed over.
Year 1 receipted revenue, receipted costs, and A-lender financing at 20% down. Not a projection — the year that actually closed, simply repeating.
$182,654 gross on the books in Year 1, over $200K including confirmed July reservations — $200,287 straight from the Airbnb + VRBO exports — against an AirDNA luxury-tier average of ~$88K. #1 in Calgary for revenue. 4.97 across 110+ combined reviews, all three listings Guest Favourites. Below is the actual Year 1 cash flow shown two ways.


































$60K+ in designer furnishings. Two chef kitchens. A game garage. A year-round hot tub. Sold turnkey: what guests book is exactly what you own.
Year 1 actual operating results against a current A-lender mortgage. Not a projection: the revenue and expenses below are the property's real books. The only assumption is the financing, and it is labeled.
| Year 1 Actuals + Financing | Self-Managed | Managed ($1,000/mo) |
|---|---|---|
| Owner net before financing (Year 1 actual) | $105,113 | $93,113 |
| Mortgage payment (principal + interest) | -$70,402 | -$70,402 |
| Annual cash flow | $34,711 | $22,711 |
| Principal paydown inside the mortgage (Year 1) | +$23,622 | +$23,622 |
| Total Year 1 gain, excluding appreciation | $58,333 | $46,333 |
Operating figures are Year 1 actuals from the property's books (July 2025 to July 2026). Mortgage modeled at 4.50% five-year fixed, 25-year amortization, Canadian semi-annual compounding, on a $1,060,000 loan. Rate environment as of July 2026: best conventional five-year fixed rates from 3.94%; major-bank discounted average near 4.9%.
110+ combined reviews. Guest Favourite on all three. Tap each listing, read what guests say, then picture the whole machine as yours.
Not a projection. Year 1: $182,654 gross. $159,959 paid out. Three channels. Zero reviews at launch. No booking runway. The books come with the property.
We quote the smaller number. Every figure on this page rounds against us.
Source: official Airbnb Year 1 Earnings Report. July 2026 = payouts through July 13 + confirmed reservations. No projections. Slow months booked while comps sat empty: the three-listing calendar at work.
Every buyer asks if the revenue is real. Here it is from three directions.
Three sources. One story. The revenue survives any diligence path. Full Year 1 Combined Earnings Report in the buyer's package.
AirDNA is the industry standard for short-term rental data, the tool lenders, appraisers, and institutional buyers use to verify STR revenue. It tracks every active Airbnb independently of the host. Here are its cards for all three listings on this property, trailing 12 months including all of July 2026. It's the outside check on what we can already prove — our most accurate numbers export straight from the OTAs (Airbnb + VRBO), where gross clears $200K. Tap any card to open it full size.
The live listing pages and the official platform earnings reports, unedited. Three listings, 110 reviews combined — $182,654 gross on the books, $200,287 including confirmed July, every dollar traceable to an Airbnb or VRBO export. Tap a listing to see it full size. The reports are shown in full below — check the math yourself.
This property didn't accidentally become Calgary's #1 revenue Airbnb in its first year. It was systematically built, launched, and operated by one of the most recognized operators in the short-term rental industry. Not through theory. Through operating billions in real assets at the highest level.
~10 years in hospitality. Part of $1B+ in 5-star hotels, resorts & luxury homes listed on Airbnb. $100M+ in bookings generated across his properties, clients, and taught network. Featured on Forbes, Bloomberg, and national television.
Braydon Ross, known globally as "Mrairbnb." Listed thousands of luxury 5-star hotels, resorts, and homes on Airbnb over the last decade. Helped pioneer rental arbitrage online as early as 2017, and was the first to document connecting a hotel directly onto Airbnb in 2019.
This is why the calendar fills. One reel on this exact property, purchase to furnish to launch to Top 1%, did 271,982 views, reached 167,442 accounts, and pulled 974 new follows. The audience: primarily 25 to 55, Canadians in Calgary, Toronto, and Vancouver, interested in Airbnb and real estate. The people who book this property, and the people who buy properties like it. That demand engine drove Year 1, and the same audience is who this sale is being featured to. No other listing in Calgary comes with this.
The property, turnkey. Title 100% in your name. Fully furnished, guest-ready, hot tub included. The operating machine comes with it: the three-listing system, pricing structure, guest playbooks, and the team relationships that produced $182K in Year 1. Nothing to build. It earns from day one.
Three independent ways. Official Airbnb and VRBO earnings reports: $182,654 gross, $159,959 paid out. AirDNA's own tracking: $194.4K trailing, data we do not control. And the three live listings above, where you can read every review yourself. The full Year 1 Combined Earnings Report is in the buyer's package.
The transition is structured so the machine keeps running. The team stays, the systems stay, and confirmed bookings carry through the sale so revenue continues without a gap. The exact listing mechanics for your chosen path are laid out step by step in the buyer's package and on the call.
Full-service operation by the team that built this to #1: guest communication, pricing, the synchronized three-listing calendar, and turnover coordination. Cleaning is per-stay, at cost, no markup, and largely covered by guest cleaning fees, exactly as reflected in the Year 1 books. Industry rate for this property is $36,500 to $54,800 a year. You pay $12,000.
Yes. Budget 3 to 5 hours a week with the systems already built. The cleaning and maintenance team stays in place either way. You can also start managed at $1,000/mo and take it over later once you know the machine.
No, that is the point of the design. Run the full house, the two suites separately, or all three with the synchronized calendar the way it runs today, which is how it books slow-season nights comps miss. You can even live in one suite and operate the others, which may open owner-occupied financing. Ask your broker.
August 2026 is already 88% ahead of last August's final gross, confirmed reservations only. Future bookings are part of the transition plan so the calendar you saw is the calendar you get. Details in the buyer's package.
Capital redeployment, not performance. Ross Stays is moving capital into larger hospitality acquisitions, and this property is worth more to a buyer who holds it than to us as a balance-sheet line. Year 2 momentum is on the page because we have nothing to hide about where this is heading.
Yes. The property operates today under a City of Calgary short-term rental business licence. As the new owner you obtain your own licence, a straightforward process we walk you through as part of the transition.
Get the buyer's package: full books, expense detail, and the transition plan. Review it, walk the property, then bring your offer. Serious buyers deal directly with the operator, not a call center. WhatsApp or text +1 (825) 901-4844.
Still have a question? Ask the operator directly. Every conversation is with the person who built this to #1. If it is not a fit, you will know in the first ten minutes.
Get the Buyer's Package →Message the operator directly. Full books, expense detail, transition plan, and property tours for qualified buyers.
All headline revenue figures are actual results, not projections. Year 1 (July 2025 to July 13, 2026, a clean twelve-month period): $182,654 gross and $159,959 net paid out across Airbnb, VRBO, and direct bookings, per official platform earnings reports. Including confirmed reservations through July 31, 2026, the full period reaches $198,801 gross. AirDNA independently tracks $194.4K trailing gross across the three listings. The complete Year 1 Combined Earnings Report is included in the buyer's package.
All Year 2 figures (July +61.1%, August +87.9%) are confirmed reservations as of July 15, 2026, compared against Year 1 platform actuals. No projected or estimated amounts are included. Confirmed reservations remain subject to platform cancellation policies until stay completion.
The #1 Calgary revenue ranking reflects AirDNA market analytics for active Calgary short-term rental listings as of July 2026. Rankings are third-party data, move with market conditions, and are not guaranteed to persist.
The $1,000/month flat-rate full-service management offer is made by Ross Stays Inc. and covers guest communication, dynamic pricing, synchronized calendar management across the three listings, and turnover coordination by the property's existing trained team. Cleaning is billed per stay at cost with no markup. Final terms, including applicable taxes, are formalized in a management agreement at closing. The offer is optional; the buyer may self-manage.
Mortgage figures shown on this page are illustrative, based on market rates available as of July 2026 (modeled at 4.50% five-year fixed, 25-year amortization, 20% down). Actual rates, terms, and qualification depend on the buyer, lender, and intended property use. Buyers should obtain independent financing advice.
The property is a recently built half duplex sold fully furnished and turnkey. Full property condition disclosure, including mechanical systems, hot tub service history, and recommended maintenance budget, is included in the buyer's package. A pre-purchase inspection by a qualified inspector is recommended.
The property currently operates under a City of Calgary short-term rental business licence. Licences are not transferable; the buyer must obtain their own licence to continue short-term rental operation. Municipal short-term rental rules are subject to change.
The purchase price, closing terms, and the tax treatment of the sale (including GST/HST, if applicable) are determined in the purchase agreement. Buyers should obtain independent legal and tax advice regarding the acquisition and the intended use of the property.
All information is strictly confidential and shared solely for evaluating a potential acquisition. Unauthorized distribution is prohibited.
Historical performance is not a guarantee of future results. Short-term rental performance is variable and operator-dependent; revenue figures reflect Ross Stays' operational model, and a change in operator may yield different results. Buyers should conduct independent due diligence including property inspection, financial analysis, legal review, and tax consultation. All figures CAD. This page does not constitute financial, legal, or investment advice.