BNBCalc Short Term Rental Investment Analysis 102 Av. des Sources, Chertsey, QC, J0K 3K0

4 bed • 1.5 bath • 10 guests • CA$650,000

BNB

Calc

Annual Revenue

C$51,720

Profit (Cash Flow)

-C$18,430

Cap Rate

3.9%

Annual Revenue

C$51,720

AirDNA projects C$308/night at 43% occupancy ($48,327). Airbtics projects C$278/night at 51% occupancy ($51,719). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, C$278 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$29,961	C$49,256	C$80,675	C$116,753
Occupancy	41%	50%	61%	74%
Nightly Rate	C$193	C$260	C$346	C$411

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spa Getaway Lakeview	C$24,495	C$146	43%	4	2	2	C$189	❌	✅	✅	Y / Y	⭐️ 5 (22)
Relax Sur le Lac bord de l’eau avec spa CITQ258834	C$35,989	C$126	74%	4	2	2	C$152	❌	✅	❌	Y / Y	⭐️ 5 (82)
Bourdon/Bord de lac/Spa/Sauna/Tennis de table	C$77,468	C$311	67%	4	2.5	2	C$253	❌	✅	✅	Y / Y	⭐️ 5 (71)
Le Fidèle - Scandinave, Bord de lac, La Vue & Spa!	C$156,009	C$492	81%	4	2	2	C$295	✅	✅	❌	Y / Y	⭐️ 5 (116)
Le Gordon cottage - Escapade en nature avec spa!	C$27,923	C$146	46%	4	1	2	C$159	❌	✅	✅	Y / Y	⭐️ 5 (41)
Chalet Cozy	C$66,468	C$374	48%	4	2	2	C$210	✅	✅	❌	Y / Y	⭐️ 4.5 (57)
1920pc sur 2 étages ·Bord Lac .Véranda. Intimité	C$53,936	C$226	63%	4	2	2	C$159	❌	❌	✅	Y / Y	⭐️ 5 (10)
Chalet DOVE	C$32,644	C$219	39%	4	2	2	C$196	❌	✅	✅	Y / Y	⭐️ 4.5 (21)
Chalet Bella Vista - Lake access - SPA - 4 bdrms	C$41,108	C$232	41%	4	2	2	C$190	✅	✅	✅	Y / Y	⭐️ 4.5 (56)
Your own island. Peace & quiet, 1hr from Montreal.	C$55,442	C$225	64%	4	2	2	C$126	❌	❌	❌	Y / Y	⭐️ 5 (81)
Chalet 4 chambres 5 lits (Lanaudière/Laurentides)	C$61,629	C$283	55%	4	2	31	C$253	❌	✅	✅	Y / Y	⭐️ 5 (25)
Chalet Rustique l'Étoile Filante	C$50,921	C$219	56%	4	1	4	C$210	❌	❌	❌	Y / Y	⭐️ 5 (78)
Modern Lakefront Chalet + Private Jacuzzi & Dock	C$74,581	C$321	61%	4	2	2	C$295	❌	✅	❌	Y / Y	⭐️ 5 (56)
Le Petit Suisse	C$27,515	C$175	38%	4	1	1	C$159	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Lakefront Escape \| Hot Tub \| Kayaks \| Fire Pit	C$73,226	C$268	71%	4	2	2	C$210	❌	✅	❌	Y / Y	⭐️ 4.5 (104)
Cottage on Pontbriand Lake	C$91,109	C$455	54%	4	2	1	C$263	❌	✅	❌	Y / Y	⭐️ 5 (130)
Le Vivelô @ Entrelacs: Foyers, Spa, Sports d'hiver	C$84,780	C$374	61%	4	2.5	1	C$210	❌	✅	❌	Y / Y	⭐️ 5 (89)
Chalet au Lac	C$64,965	C$250	70%	4	2	2	C$199	✅	✅	✅	Y / Y	⭐️ 5 (40)
Chalet Brise du Nord	C$33,336	C$338	26%	4	2	2	C$263	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Les Chalets du Lac Grenier - Chalet Pierre	C$63,408	C$385	45%	4	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Chalet le Chêne blanc avec foyer au bois et spa	C$77,043	C$268	75%	4	2.5	2	C$265	❌	✅	✅	Y / Y	⭐️ 5 (124)
Le Rayonnant - Chalet Bord de lac	C$31,704	C$185	46%	4	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (53)
The Horizon - Panoramic view of the lake - Spa	C$69,289	C$238	74%	4	2	1	C$212	❌	✅	✅	Y / Y	⭐️ 5 (49)
Chalet avec vue splendide sur le lac!	C$40,089	C$239	45%	4	1	2	C$132	❌	✅	❌	Y / Y	⭐️ 5 (109)
Au Gré du Temps	C$57,799	C$298	49%	4	2	2	C$122	✅	❌	❌	Y / Y	⭐️ 5 (99)
Chalet Lumineux, Lac des Îles à Entrelacs	C$33,622	C$166	53%	4	2	2	C$159	❌	❌	✅	Y / Y	⭐️ 5 (101)
Chalet le St-Germain	C$58,055	C$301	52%	4	2.5	2	C$190	✅	✅	❌	Y / Y	⭐️ 5 (23)
Cottage au Gré du Vent CITQ 303150	C$39,873	C$175	60%	4	1.5	2	C$152	❌	✅	❌	Y / Y	⭐️ 5 (77)
Relaxing Spacious Chalet: SPA, Wi-Fi	C$49,359	C$587	22%	4	2.5	2	C$263	❌	✅	❌	Y / Y	⭐️ 4.5 (96)
Oasis au bord du lac Monahan	C$33,971	C$253	36%	4	2	2	C$159	✅	✅	✅	Y / Y	⭐️ 5 (145)
Modern Chalet, Lake front, 4 bedrooms & SPA	C$41,576	C$372	30%	4	2	2	C$159	❌	✅	❌	Y / Y	⭐️ 4.5 (18)
Magnificent Riverside Bright Chalet with Spa	C$51,354	C$269	46%	4	1.5	31	C$238	❌	✅	❌	Y / Y	⭐️ 5 (7)
House-chalet on a lake for a relaxing time :)	C$31,514	C$155	48%	4	1	3	C$126	❌	❌	❌	Y / Y	⭐️ 5 (25)
Renovated Cottage, The 1621 Claude St. CITQ 287324	C$40,806	C$272	41%	4	2	4	C$106	❌	❌	✅	Y / Y	⭐️ 5 (105)
Canadian House lakefront of Lake Brûlé	C$64,952	C$406	40%	4	1.5	2	C$159	❌	✅	❌	Y / Y	⭐️ 5 (22)
Lake house with SPA,4Beds,WiFi+	C$123,651	C$457	74%	4	2	2	C$0	✅	✅	❌	Y / Y	⭐️ 5 (74)
Chalet Suisse (Plage lac privé)	C$55,934	C$402	38%	4	2	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Petite plage, Pêche, Spa & Ski	C$41,864	C$189	59%	4	1.5	2	C$126	❌	✅	❌	Y / Y	⭐️ 4.5 (60)
Mountain Chalet \| 6 Beds \| Spa \| Ski \| BBQ	C$22,274	C$172	28%	4	2	31	C$209	✅	✅	❌	Y / Y	⭐️ 5 (13)
Chaleureux chalet de Bois	C$38,751	C$196	54%	4	2	31	C$159	✅	✅	✅	Y / Y	⭐️ 5 (8)

Return Metrics

-11.21% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-CA$18,429	-CA$36,859	-CA$55,289	-CA$73,718	-CA$92,148	-CA$184,296	-CA$552,890
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$6,385	CA$13,165	CA$20,362	CA$28,004	CA$36,117	CA$84,834	CA$520,000
Down Payment	CA$130,000	CA$130,000	CA$130,000	CA$130,000	CA$130,000	CA$130,000	CA$130,000
Property Appreciation	CA$19,500	CA$39,585	CA$60,272	CA$81,580	CA$103,528	CA$223,545	CA$927,720
Total Return	CA$137,455	CA$145,890	CA$155,346	CA$165,866	CA$177,496	CA$254,082	CA$1,024,829

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.21%

Cap Rate

3.91%

Return on Investment

4.53%

102 Av. des Sources Chertsey, Québec, J0K 3K0

4 bed • 1.5 bath • 10 guests

Purchase Price

-38

Airbnb Investor Score

-CA$18,429

Annual Profit

3.9%

Cap Rate

-11.2%

Cash on Cash

C$51,720

Annual Revenue

BNBCalc predicts this property will get $278 per night with 51% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

CA$55,010

Avg annual revenue

51%

Avg occupancy rate

CA$279

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

C$20k

C$65k

C$110k

C$155k

-CA$18,430

Profit

Revenue

C$51,720

Operating Expenses

C$26,302

Operating Income

C$25,417

Mortgage & Taxes

C$43,847

Profit (Cash Flow)

-C$18,430

CA$164,349

Cash Investment

Down Payment

C$130,000

Renos & Furnishing

C$14,849

Closing Costs

C$19,500

Total

C$164,349

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.21%

Cap Rate

3.91%

Return on Investment

4.53%