Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 121 Rue Cuttle, Mont-Tremblant, QC, J8E 1B9

2 bed • 2 bath • 6 guests • CA$600,000

BNB

Calc

Annual Revenue

C$38,919

Profit (Cash Flow)

-C$25,575

Cap Rate

2.5%

Annual Revenue

C$38,919

AirDNA projects C$273/night at 39% occupancy ($38,893). Airbtics projects C$172/night at 62% occupancy ($38,918). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 62% occupancy rate, C$172 rate per night.

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

Percentiles25%50%75%90%
RevenueC$26,901C$38,308C$56,886C$78,755
Occupancy50%63%76%82%
Nightly RateC$137C$155C$193C$249

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$50,460
C$139
94%
222C$103❌❌❌Y / Y⭐️ 5 (592)
C$40,204
C$146
69%
221C$128❌❌✅Y / Y⭐️ 5 (145)
C$49,497
C$162
78%
221C$67❌❌❌Y / Y⭐️ 5 (308)
C$27,035
C$144
48%
222C$122❌❌❌Y / Y⭐️ 5 (187)
C$49,989
C$191
67%
222C$154❌❌✅Y / Y⭐️ 5 (69)
C$35,845
C$215
43%
222C$169❌❌✅Y / Y⭐️ 5 (61)
C$52,556
C$173
77%
222C$169❌❌❌Y / Y⭐️ 5 (52)
C$32,898
C$94
82%
2231C$139❌❌❌Y / Y⭐️ 5 (128)
C$29,105
C$109
65%
222C$179❌❌❌Y / Y⭐️ 5 (165)
C$37,942
C$208
48%
212C$128❌❌❌Y / Y⭐️ 5 (95)
C$43,204
C$198
57%
222C$103❌❌✅Y / Y⭐️ 5 (43)
C$27,439
C$105
61%
222C$169❌❌❌Y / Y⭐️ 5 (136)
C$87,595
C$351
66%
222C$169❌❌❌Y / Y⭐️ 5 (41)
C$56,658
C$219
64%
221C$240❌❌❌Y / Y⭐️ 0 (2)
C$60,219
C$310
51%
222C$148❌❌❌Y / Y⭐️ 5 (24)
C$37,505
C$150
65%
222C$133❌❌✅Y / Y⭐️ 5 (53)
C$38,963
C$128
81%
222C$143❌❌❌Y / Y⭐️ 5 (77)
C$29,552
C$100
71%
222C$169❌❌❌Y / Y⭐️ 5 (149)
C$31,842
C$128
63%
222C$169❌❌❌Y / Y⭐️ 5 (307)
C$37,012
C$197
49%
222C$143❌❌✅Y / Y⭐️ 5 (25)
C$27,823
C$146
48%
22.52C$187❌❌❌Y / Y⭐️ 5 (74)
C$33,648
C$279
33%
222C$112❌❌❌Y / Y⭐️ 5 (38)
C$47,451
C$154
78%
222C$169❌❌❌Y / Y⭐️ 5 (83)
C$40,366
C$179
60%
222C$91❌❌❌Y / Y⭐️ 5 (186)
C$32,114
C$150
58%
223C$154❌❌❌Y / Y⭐️ 5 (125)
C$33,153
C$96
83%
222C$169❌❌❌Y / Y⭐️ 5 (123)
C$37,769
C$136
67%
222C$169❌❌❌Y / Y⭐️ 5 (457)
C$40,136
C$183
57%
222C$112❌❌❌Y / Y⭐️ 5 (171)
C$37,002
C$164
59%
222C$103❌❌✅Y / Y⭐️ 5 (36)
C$42,281
C$139
76%
22.52C$169❌❌❌Y / Y⭐️ 5 (64)
C$49,102
C$152
84%
222C$169❌❌❌Y / Y⭐️ 5 (114)
C$30,865
C$179
42%
222C$204❌❌✅Y / Y⭐️ 5 (28)
C$34,944
C$184
48%
222C$154❌❌❌Y / Y⭐️ 5 (25)
C$27,087
C$134
51%
202C$128❌❌❌Y / Y⭐️ 5 (47)
C$95,631
C$323
78%
222C$169❌❌❌Y / Y⭐️ 5 (33)
C$31,152
C$175
44%
222C$229❌❌❌Y / Y⭐️ 5 (26)
C$36,857
C$151
64%
222C$122❌❌✅Y / Y⭐️ 5 (162)
C$41,469
C$108
93%
2231C$139❌❌❌Y / Y⭐️ 5 (135)
C$36,891
C$158
58%
222C$184❌❌❌Y / Y⭐️ 5 (47)

Return Metrics

-17.39% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$25,575-CA$51,150-CA$76,725-CA$102,300-CA$127,876-CA$255,752-CA$767,256
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$480,000CA$480,000CA$480,000CA$480,000CA$480,000CA$480,000CA$480,000
Down PaymentCA$120,000CA$120,000CA$120,000CA$120,000CA$120,000CA$120,000CA$120,000
Property AppreciationCA$18,000CA$36,540CA$55,636CA$75,305CA$95,564CA$206,349CA$856,357
Total ReturnCA$592,424CA$585,389CA$578,910CA$573,004CA$567,688CA$550,597CA$689,101

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-17.39%

Cap Rate

2.48%

Return on Investment

-1.14%

property-location

121 Rue Cuttle Mont-Tremblant, Québec, J8E 1B9

2 bed • 2 bath • 6 guests

-67

Airbnb Investor Score

-CA$25,575

Annual Profit

2.5%

Cap Rate

-17.4%

Cash on Cash

C$38,919

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$273/night at 39% occupancy.Projected nightly rate is C$172/night at 62% occupancy.

Top 53% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$40,918

Avg annual revenue

62%

Avg occupancy rate

CA$172

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$25k

C$50k

C$70k

C$95k

Sign up to see the data on 40 all comparables

-CA$25,575

Profit

Revenue

C$38,919

Operating Expenses

C$24,020

Operating Income

C$14,899

Mortgage & Taxes

C$40,474

Profit (Cash Flow)

-C$25,575

CA$147,009

Cash Investment

Down Payment

C$120,000

Renos & Furnishing

C$9,009

Closing Costs

C$18,000

Total

C$147,009

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-17.39%

Cap Rate

2.48%