BNBCalc Short Term Rental Investment Analysis 21 Rue de Lausanne, Montcalm, QC, J0T 2V0

6 bed • 2.5 bath • 18 guests • CA$1,000,000

BNB

Calc

Annual Revenue

C$198,755

Profit (Cash Flow)

C$85,822

Cap Rate

15.3%

Annual Revenue

C$198,755

Airbtics projects C$794/night at 47% occupancy ($136,272). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, C$1,008 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$69,785	C$125,045	C$203,534	C$276,779
Occupancy	36%	47%	54%	62%
Nightly Rate	C$517	C$711	C$1,008	C$1,189

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chalet Le Montcalm	C$100,069	C$726	36%	6	3	31	C$481	❌	✅	❌	Y / Y	⭐️ 4.6 (81)
Newly built cottage on river/lake, 6 bedrooms	C$180,210	C$1,005	49%	6	4.5	2	C$317	✅	✅	✅	Y / Y	⭐️ 5 (82)
Entre Monts et Lac - lac - Lake front & Volleyball	C$67,766	C$330	54%	6	2	2	C$286	✅	✅	✅	Y / Y	⭐️ 5 (120)
Le Grand Lodge, grand chalet bord de lac	C$201,965	C$883	62%	6	3	2	C$248	✅	❌	✅	Y / Y	⭐️ 5 (43)
Grand Chalet bord de lac (Le Grand Lodge)	C$269,756	C$1,006	71%	6	3	2	C$286	❌	❌	❌	Y / Y	⭐️ 5 (41)
Blue Hill Pool, spa, game room, mountain view	C$123,429	C$600	55%	6	3	2	C$264	✅	✅	❌	Y / Y	⭐️ 5 (80)
Lakeview Luxury Cottage w/ Private Spa	C$97,943	C$510	51%	6	3	2	C$402	❌	✅	❌	Y / Y	⭐️ 5 (65)
Chalet Boisé	C$291,346	C$1,570	50%	6	3	31	C$329	❌	✅	✅	Y / Y	⭐️ 4.5 (23)
Hidden Gem: A Chalet that will inspire you	C$55,628	C$389	34%	6	4	1	C$423	❌	✅	✅	Y / Y	⭐️ 5 (47)
Cozy Chalet In Val Morin	C$43,094	C$337	31%	6	2	31	C$276	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Chalet Mille Isles	C$119,541	C$775	41%	6	4	2	C$478	✅	✅	❌	Y / Y	⭐️ 5 (11)
Chalet on the shores of lake Sarrazin with beach	C$113,738	C$583	50%	6	3	2	C$191	✅	❌	❌	N / Y	⭐️ 5 (31)
Chalet Golden Bear - Fiddler Lake	C$124,054	C$649	51%	6	3	31	C$319	✅	✅	✅	Y / Y	⭐️ 5 (3)
Nature's Paradise Luxury Lakeside Retreat SPA	C$84,972	C$514	44%	6	4.5	2	C$428	✅	✅	❌	Y / Y	⭐️ 5 (11)
Waterfront Cottage SPA 6 rooms Ski Tremblant WiFi	C$38,229	C$350	29%	6	2	2	C$291	✅	✅	✅	Y / Y	⭐️ 5 (101)
Superb chalet au milieu de la nature	C$133,944	C$871	42%	6	2.5	2	C$0	✅	✅	❌	Y / Y	⭐️ 5 (141)
Exec Double - pool, hottub, sauna - by Platinum GI	C$144,752	C$708	55%	6	4	2	C$412	✅	✅	❌	Y / Y	⭐️ 5 (67)
Exec+ 89 - hot tub, pool, sauna - by Platinum GI	C$154,678	C$1,001	41%	6	6.5	2	C$508	✅	✅	❌	Y / Y	⭐️ 5 (30)
Chalet d'autrefois chez Laurette & Tom	C$317,363	C$823	100%	6	2.5	2	C$317	✅	✅	❌	Y / Y	⭐️ 5 (35)
Chalet Authentik 17 : Spa, piscine et bord de lac.	C$136,819	C$515	70%	6	4	2	C$428	✅	✅	✅	Y / Y	⭐️ 5 (15)
Chalet Alaskan, Wentworth-Nord	C$149,242	C$1,158	35%	6	4	2	C$317	✅	✅	❌	Y / N	⭐️ 0 (0)
Les Villas du lac St-François-Xavier - Villa # 2	C$174,830	C$1,016	47%	6	7	2	C$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Chalet Blue Jay Waterfront	C$324,162	C$1,794	49%	6	4	31	C$329	❌	✅	✅	Y / Y	⭐️ 4.2 (24)
Fiddler Lake Resort: Chalet + Lake Access & Spa	C$127,078	C$518	67%	6	4.5	2	C$370	✅	✅	❌	Y / Y	⭐️ 5 (8)
Maison Historique Augustin - Grande Maison/Auberge	C$141,183	C$659	57%	6	7.5	1	C$207	✅	✅	✅	Y / Y	⭐️ 5 (16)
Plaisir en Famille et Amis	C$101,794	C$897	31%	6	3	2	C$0	✅	✅	❌	Y / Y	⭐️ 5 (16)
Spacious Hilltop cottage ❤️with pvt pool and tennis	C$81,699	C$627	35%	6	3	31	C$317	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
Chalet Belle Roche	C$113,074	C$606	51%	6	3	2	C$0	✅	✅	✅	Y / Y	⭐️ 5 (8)
Enjoy secluded magnificent chalet!	C$84,281	C$492	45%	6	2.5	2	C$530	❌	✅	❌	Y / Y	⭐️ 5 (163)
❤︎ of ValDavid #11 Access Pool•Bike•Spa•Ski	C$115,186	C$583	54%	6	2	2	C$0	✅	✅	✅	N / Y	⭐️ 4.9 (9)
Domaine White Rocks chalet #5 (6 chambres)	C$134,511	C$1,171	31%	6	2.5	1	C$264	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Relais familial: Spacious Waterfront chalet w/ Spa	C$112,285	C$512	57%	6	2.5	2	C$345	❌	✅	❌	Y / Y	⭐️ 5 (58)
Domaine White Rocks chalet #3 (plage, 6 chambres)	C$158,257	C$1,189	36%	6	2.5	1	C$264	✅	✅	❌	Y / Y	⭐️ 5 (8)
Domaine White Rocks chalet #2 (plage, 6 chambres)	C$190,525	C$1,256	40%	6	2.5	1	C$264	✅	✅	❌	Y / Y	⭐️ 5 (46)
La Grande Ourse - Lac & Spa	C$66,735	C$369	48%	6	2.5	2	C$291	❌	✅	❌	Y / Y	⭐️ 5 (45)
Domaine White Rocks chalet #1 (plage, 6 chambres)	C$202,980	C$1,180	47%	6	2.5	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (13)
Domaine White Rocks chalet #6 (bord de lac)	C$142,327	C$1,190	31%	6	2.5	31	C$266	✅	✅	✅	Y / Y	⭐️ 5 (12)
Luxury log cabin-heated pool-fireplace-jacuzzi	C$122,727	C$713	47%	6	5.5	31	C$422	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
Domaine White Rocks chalet #4 (6 chambres)	C$140,634	C$1,077	35%	6	2.5	1	C$266	✅	✅	✅	Y / Y	⭐️ 0 (2)
Waterfront - corpo friendly, huge log chalet	C$101,603	C$633	42%	6	3	2	C$349	❌	❌	❌	Y / Y	⭐️ 4.8 (56)

Return Metrics

34.19% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$85,821	CA$171,643	CA$257,465	CA$343,287	CA$429,109	CA$858,219	CA$2,574,659
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$9,824	CA$20,254	CA$31,327	CA$43,083	CA$55,565	CA$130,514	CA$800,000
Down Payment	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000
Property Appreciation	CA$30,000	CA$60,900	CA$92,727	CA$125,508	CA$159,274	CA$343,916	CA$1,427,262
Total Return	CA$325,646	CA$452,798	CA$581,520	CA$711,880	CA$843,949	CA$1,532,650	CA$5,001,922

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.19%

Cap Rate

15.32%

Return on Investment

50.05%

21 Rue de Lausanne Montcalm, Québec, J0T 2V0

6 bed • 2.5 bath • 18 guests

Purchase Price

187

Airbnb Investor Score

CA$85,821

Annual Profit

15.3%

Cap Rate

34.2%

Cash on Cash

C$198,755

Annual Revenue

BNBCalc predicts this property will get $794 per night with 47% occupancy, putting it in the top 50% 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$139,610

Avg annual revenue

47%

Avg occupancy rate

CA$794

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$35k

C$130k

C$225k

C$325k

CA$85,822

Profit

Revenue

C$198,755

Operating Expenses

C$45,476

Operating Income

C$153,279

Mortgage & Taxes

C$67,457

Profit (Cash Flow)

C$85,822

CA$250,994

Cash Investment

Down Payment

C$200,000

Renos & Furnishing

C$20,994

Closing Costs

C$30,000

Total

C$250,994

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.19%

Cap Rate

15.32%

Return on Investment

50.05%