BNBCalc Short Term Rental Investment Analysis 1755 Chemin du Golf, Mont-Tremblant, QC, Canada

2 bed • 1 bath • 1 guests • CA$250,000

BNB

Calc

Annual Revenue

C$46,675

Profit (Cash Flow)

C$3,979

Cap Rate

8.3%

Annual Revenue

C$46,675

AirDNA projects C$230/night at 47% occupancy ($39,435). Airbtics projects C$173/night at 55% occupancy ($34,828). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, C$209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$23,472	C$33,891	C$49,060	C$62,765
Occupancy	43%	52%	61%	71%
Nightly Rate	C$143	C$170	C$209	C$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Best of All Seasons (CITQ #268866)	C$38,485	C$159	64%	2	2	2	C$139	✅	❌	❌	Y / Y	⭐️ 5 (89)
Townhouse on the Golf w/ Pool Access -Aiglon 1717	C$24,330	C$87	61%	2	2	2	C$176	✅	❌	❌	Y / Y	⭐️ 4.8 (98)
Le 1731 Tremblant Comfort golf, ski, hike, pool!	C$57,415	C$215	71%	2	2	2	C$144	✅	❌	❌	Y / Y	⭐️ 5 (69)
Tremblant Classic Chalet: La Bête Golf Course⛳️	C$46,647	C$222	56%	2	2	2	C$105	✅	❌	❌	Y / Y	⭐️ 4.8 (163)
Sunny Escapades (CITQ #307773)	C$32,622	C$149	58%	2	2	2	C$133	✅	❌	✅	Y / Y	⭐️ 5 (51)
Planète Ski/Golf 5 BEDS!!! Parking ;) CITQ#182663	C$27,886	C$121	55%	2	2	6	C$149	✅	❌	✅	Y / Y	⭐️ 4.6 (25)
Lovely 2 bedroom condo on La Bete Golf Course	C$47,470	C$136	94%	2	2	3	C$133	✅	❌	✅	Y / Y	⭐️ 5 (116)
Summer Pool on Golf & more Tremblant CITQ#182663	C$22,922	C$105	52%	2	2	3	C$149	✅	❌	✅	Y / Y	⭐️ 4.8 (51)
The Golf & Mountain View Retreat by Instant Suites	C$28,986	C$78	84%	2	2	31	C$160	❌	❌	❌	Y / Y	⭐️ 4.8 (215)
Golf and ski retreat with pool - CITQ 305634	C$30,466	C$204	39%	2	2	2	C$165	✅	❌	❌	Y / Y	⭐️ 4.9 (84)
Wow!1001 Moments Water/Golf/Bike/.. (CITQ 303275)	C$42,275	C$169	66%	2	2	31	C$133	✅	❌	❌	Y / Y	⭐️ 5 (145)
Chalet on golf course 2 heated pools (CITQ#241441)	C$38,725	C$209	49%	2	2	2	C$160	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
L’Élisa Chalet Tremblant ~ Spa Véranda Foyer ~	C$59,822	C$188	83%	2	2	2	C$160	❌	✅	❌	Y / Y	⭐️ 5 (105)
Condo du Bonheur	C$30,942	C$166	47%	2	2	2	C$127	❌	❌	❌	Y / Y	⭐️ 5 (18)
Golf/Ski/Relaxing chalet directly on La Bete Golf	C$36,249	C$243	40%	2	2	2	C$133	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
Condo Engulfed in Nature \| Aiglon 1743	C$23,709	C$153	38%	2	2	2	C$259	✅	❌	❌	Y / Y	⭐️ 3.8 (4)
2 bedroom appartment Le Bout-en-Train du Nord	C$31,082	C$156	52%	2	2	2	C$127	❌	❌	❌	Y / Y	⭐️ 5 (123)
2-Level Home • Tremblant Mountain View • Fireplace	C$34,719	C$144	59%	2	2	2	C$198	✅	❌	❌	Y / Y	⭐️ 5 (15)
Golf, BBQ, Pool - 5 Min to Mont-Tremblant Magic!	C$29,929	C$131	59%	2	1	1	C$192	✅	❌	✅	Y / Y	⭐️ 5 (73)
Condo Amigos Mont-Tremblant - ski, golf and more	C$29,897	C$142	55%	2	1	2	C$107	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Condo à Mont-tremblant	C$28,675	C$144	51%	2	2	2	C$129	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Tremblant relaxing ski-golf Oasis with views🎿⛳️	C$28,663	C$189	41%	2	1	2	C$117	✅	❌	❌	Y / Y	⭐️ 4.8 (49)
La petite saisonnière - Condo à Mont-Tremblant	C$41,531	C$173	62%	2	2	31	C$95	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Little Sunshine, Nature retreat, 10min of mountain	C$45,877	C$254	47%	2	2	2	C$149	❌	❌	❌	Y / Y	⭐️ 4.6 (14)
Tremblant Lakeside Cottage with Hot Tub	C$37,552	C$230	43%	2	2	2	C$129	❌	✅	❌	Y / Y	⭐️ 4.9 (108)
Charming 2 Bed Condo in Tremblant \| Aiglon 1746	C$33,447	C$208	41%	2	2	2	C$262	✅	❌	❌	Y / Y	⭐️ 5 (1)
French countryside chic! 2br Great Location Chalet	C$54,374	C$209	68%	2	1	31	C$222	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
2 bedrooms apartment with hot tub	C$26,079	C$84	80%	2	1	2	C$64	❌	✅	✅	Y / Y	⭐️ 4.8 (147)
Modern Chalet • 18th Green at La Bête Golf Course	C$41,482	C$176	60%	2	1	2	C$170	✅	❌	❌	Y / Y	⭐️ 5 (53)
Lovely Condo, Rabaska, Mont-Tremblant	C$35,515	C$181	49%	2	1	5	C$123	❌	❌	❌	Y / Y	⭐️ 5 (31)
Condo on Golf near Bike Trail with 2bds/2bath	C$30,949	C$199	42%	2	2	3	C$149	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Le Rusti Shack Tremblant/Bord de l'eau/Chalet	C$30,183	C$166	48%	2	1	2	C$101	❌	❌	✅	N / Y	⭐️ 4.9 (238)
Le Cozy Chic Tremblant/Bord de l'eau/Chalet	C$31,287	C$166	50%	2	1	2	C$101	❌	❌	✅	N / Y	⭐️ 4.8 (238)
Entire House, High Speed WIFI, 10 mins to Ski Hill	C$41,272	C$142	71%	2	1	1	C$90	✅	❌	❌	Y / Y	⭐️ 5 (384)
Charming Cottage Style House at Mont-Trembrant	C$21,916	C$133	38%	2	1	31	C$160	❌	❌	✅	Y / Y	⭐️ 4.3 (19)
Mont Tremblant Townhouse "Le Grizzly"	C$69,837	C$308	60%	2	2	31	C$101	❌	❌	❌	Y / Y	⭐️ 5 (29)
L'Oiselet \| Aiglon 1742	C$25,317	C$182	38%	2	2	1	C$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
2BR Chalet-Style Condo near Mont-Tremblant Village	C$34,499	C$209	44%	2	1	2	C$123	❌	❌	❌	Y / Y	⭐️ 5 (10)
Bright and spacious on the golf course La Bete.	C$35,536	C$231	42%	2	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Le Rabaska Tremblant Chalet on La Bête Golf Course	C$34,505	C$209	45%	2	2	2	C$0	❌	❌	❌	Y / Y	⭐️ 0 (6)

Return Metrics

5.98% 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$3,978	CA$7,957	CA$11,935	CA$15,914	CA$19,892	CA$39,785	CA$119,357
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000
Down Payment	CA$50,000	CA$50,000	CA$50,000	CA$50,000	CA$50,000	CA$50,000	CA$50,000
Property Appreciation	CA$7,500	CA$15,225	CA$23,181	CA$31,377	CA$39,818	CA$85,979	CA$356,815
Total Return	CA$261,478	CA$273,182	CA$285,117	CA$297,291	CA$309,711	CA$375,764	CA$726,172

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.98%

Cap Rate

8.33%

Return on Investment

20.94%

1755 Chem. du Golf Mont-Tremblant, Québec, J8E 2K6

2 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

CA$3,978

Annual Profit

8.3%

Cap Rate

6.0%

Cash on Cash

C$46,675

Annual Revenue

BNBCalc predicts this property will get $173 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$36,076

Avg annual revenue

55%

Avg occupancy rate

CA$174

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$35k

C$55k

C$70k

CA$3,979

Profit

Revenue

C$46,675

Operating Expenses

C$25,833

Operating Income

C$20,843

Mortgage & Taxes

C$16,864

Profit (Cash Flow)

C$3,979

CA$66,530

Cash Investment

Down Payment

C$50,000

Renos & Furnishing

C$9,030

Closing Costs

C$7,500

Total

C$66,530

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.98%

Cap Rate

8.33%

Return on Investment

20.94%