BNBCalc Short Term Rental Investment Analysis 145 Rue Cuttle, Mont-Tremblant, QC, Canada

2 bed • 1.5 bath • 4 guests • CA$580,000

BNB

Calc

Annual Revenue

C$40,512

Profit (Cash Flow)

C$9,925

Cap Rate

2.7%

Annual Revenue

C$40,512

AirDNA projects C$246/night at 52% occupancy ($46,753). Airbtics projects C$179/night at 62% occupancy ($40,512). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, C$179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$27,778	C$39,557	C$58,741	C$83,901
Occupancy	50%	63%	76%	82%
Nightly Rate	C$142	C$160	C$199	C$266

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
*Modern Two Bedroom with Lake and Mountain Views	C$51,111	C$167	78%	2	2	1	C$69	❌	❌	❌	Y / Y	⭐️ 5 (290)
Lake and Mountain Views: 2 Bed 2 Bath	C$41,515	C$150	69%	2	2	1	C$132	❌	❌	✅	Y / Y	⭐️ 5 (131)
Mountain view fully renovated 6-8 people condo	C$51,619	C$198	67%	2	2	2	C$159	❌	❌	✅	Y / Y	⭐️ 5 (67)
Spacious Condo with Lake and Mountain View	C$54,270	C$179	77%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (40)
Entire Condo- Lac Tremblant	C$27,917	C$149	48%	2	2	2	C$126	❌	❌	❌	Y / Y	⭐️ 5 (183)
"The View"- Élégance - La Vie est Belle Tremblant!	C$52,106	C$143	94%	2	2	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (579)
Retraite alpine à Tremblant - Vue imprenante!	C$37,014	C$222	43%	2	2	2	C$175	❌	❌	✅	Y / Y	⭐️ 5 (60)
Cozy condo with great views of Mont-Tremblant	C$39,179	C$215	48%	2	1	2	C$132	❌	❌	❌	Y / Y	⭐️ 5 (83)
Country / Chic Condo with Views of Mont-Tremblant	C$28,333	C$109	61%	2	2	31	C$175	❌	❌	❌	Y / Y	⭐️ 5 (132)
Chic Mt-Tremblant Condo with View by Denstays	C$30,054	C$113	65%	2	2	2	C$185	❌	❌	❌	Y / Y	⭐️ 5 (161)
The Outlook over Lac -Tremblant by Instant Suites	C$33,971	C$97	82%	2	2	31	C$143	❌	❌	❌	Y / Y	⭐️ 5 (113)
Spacious 2 BDR with Lake & Mountain Views!	C$44,613	C$205	57%	2	2	2	C$106	❌	❌	✅	Y / Y	⭐️ 5 (43)
Amazing Lake/Mountain View 5min to Tremblant 491	C$90,452	C$362	66%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (36)
L'Opale-Lago 55	C$58,506	C$226	64%	2	2	1	C$248	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy condo w/ stunning Tremblant mount & lakeview	C$62,183	C$321	51%	2	2	2	C$153	❌	❌	❌	Y / Y	⭐️ 5 (19)
Breathtaking lake and mountain view 2 bdrm condo	C$40,234	C$132	81%	2	2	2	C$147	❌	❌	❌	Y / Y	⭐️ 5 (71)
Le Belvedère Mont-Tremblant (CITQ 295448)	C$38,728	C$155	65%	2	2	2	C$137	❌	❌	✅	Y / Y	⭐️ 5 (53)
Amazing Lake/Mountain View 5min to Tremblant(439)	C$30,516	C$103	71%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (139)
Luxury Condominium with Rustic Minimalist Style	C$32,880	C$132	63%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (300)
Le point de vue Tremblant lake and Mountain View	C$41,682	C$185	60%	2	2	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (178)
View on the Lake and Mont-Tremblant ski centre.	C$41,445	C$189	57%	2	2	2	C$116	❌	❌	❌	Y / Y	⭐️ 5 (167)
Cozy & Simple Condo with Views of Mont-Tremblant	C$48,999	C$159	78%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (83)
Mountain & Lake View Condo in Mont-Tremblant	C$38,209	C$169	59%	2	2	2	C$106	❌	❌	✅	Y / Y	⭐️ 5 (36)
Relaxed Chalet with Views of Mont-Tremblant	C$50,703	C$157	84%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (110)
Modern Chalet: Beautiful Lake & Mountain View	C$28,730	C$150	48%	2	2.5	2	C$193	❌	❌	❌	Y / Y	⭐️ 5 (65)
The Mountain View Condo	C$43,660	C$143	76%	2	2.5	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (60)
Gratitude condo/suite sur lac avec vues et garage!	C$34,745	C$288	33%	2	2	2	C$116	❌	❌	❌	Y / Y	⭐️ 5 (35)
Amazing Lake/Mountain View 5min to Tremblant(464)	C$34,234	C$99	83%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (115)
2 BR condo w/ lake view within 5 mins to mountain	C$33,161	C$155	58%	2	2	3	C$159	❌	❌	❌	Y / Y	⭐️ 5 (118)
The "VIEW" a place for quality country living	C$39,000	C$140	67%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (450)
Tranquility / tranquillité CITQ 304111	C$27,970	C$139	51%	2	0	2	C$132	❌	❌	❌	Y / Y	⭐️ 5 (40)
Bright & Modern Lac Tremblant Condo + Views	C$31,871	C$185	42%	2	2	2	C$210	❌	❌	✅	Y / Y	⭐️ 5 (22)
Cozy 2BR Condo w/ Stunning Mountain & Lake Views	C$36,083	C$190	48%	2	2	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (25)
Amazing Lake/Mountain View 5 min to Tremblant (8)	C$98,750	C$333	78%	2	2	2	C$175	❌	❌	❌	Y / Y	⭐️ 5 (22)
The Mountain Lake house by Instant Suites	C$42,822	C$112	93%	2	2	31	C$143	❌	❌	❌	Y / Y	⭐️ 5 (122)
Beautiful Condo 3-Eleven at Tremblant	C$32,168	C$180	44%	2	2	2	C$236	❌	❌	❌	Y / Y	⭐️ 5 (24)
Le Coin Zen Tremblant (CITQ 295443)	C$38,058	C$156	64%	2	2	2	C$126	❌	❌	✅	Y / Y	⭐️ 5 (153)
Modern Chalet: Breathtaking Views of Lac Tremblant	C$38,094	C$163	58%	2	2	2	C$190	❌	❌	❌	Y / Y	⭐️ 5 (39)
Condo with magnificent view of lake and mountain	C$41,974	C$265	42%	2	2	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (89)

Return Metrics

6.96% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$9,924	CA$19,849	CA$29,774	CA$39,698	CA$49,623	CA$99,247	CA$297,742
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$463,999	CA$463,999	CA$463,999	CA$463,999	CA$463,999	CA$463,999	CA$463,999
Down Payment	CA$116,000	CA$116,000	CA$116,000	CA$116,000	CA$116,000	CA$116,000	CA$116,000
Property Appreciation	CA$17,400	CA$35,322	CA$53,781	CA$72,795	CA$92,378	CA$199,471	CA$827,812
Total Return	CA$607,324	CA$635,171	CA$663,555	CA$692,494	CA$722,002	CA$878,718	CA$1,705,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.96%

Cap Rate

2.7%

Return on Investment

26.91%

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

2 bed • 1.5 bath • 4 guests

Purchase Price

Airbnb Investor Score

-CA$19,465

Annual Profit

2.7%

Cap Rate

7.0%

Cash on Cash

C$40,512

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects C$246/night at 52% occupancy ($46,753.61). Airbtics projects C$199/night at 62% occupancy ($40,512).

Occupancy Rate

Top 53% 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$42,347

Avg annual revenue

62%

Avg occupancy rate

CA$179

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$75k

C$100k

CA$9,925

Profit

Revenue

C$40,512

Operating Expenses

C$24,845

Operating Income

C$15,667

Mortgage & Taxes

C$5,742

Profit (Cash Flow)

C$9,925

CA$125,124

Cash Investment

Down Payment

C$116,000

Renos & Furnishing

C$9,124

Total

C$125,124

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.96%

Cap Rate

2.7%

Return on Investment

26.91%