BNBCalc Short Term Rental Investment Analysis 2101 Whistler Rd, Whistler, BC, V0N 1B2

2 bed • 1 bath • 1 guests • CA$1,035,000

BNB

Calc

Annual Revenue

C$66,608

Profit (Cash Flow)

-C$31,457

Cap Rate

3.7%

Annual Revenue

C$66,608

AirDNA projects C$335/night at 52% occupancy ($63,637). Airbtics projects C$285/night at 64% occupancy ($66,608). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, C$285 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$44,357	C$61,786	C$90,992	C$111,479
Occupancy	53%	63%	75%	81%
Nightly Rate	C$222	C$259	C$321	C$357

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Condo Minutes From The Gondola w/Parking	C$44,025	C$152	76%	2	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (216)
Tranquil & Private 2BR Escape \| Walk to Gondola	C$50,910	C$192	63%	2	1	1	C$185	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Bright Creekside 2BRM:Walk to Mtn. Fire & Parking!	C$52,857	C$265	52%	2	2	3	C$243	✅	✅	❌	Y / Y	⭐️ 5 (31)
Corner penthouse \| Next to lift \| Amazing views!	C$233,216	C$825	75%	2	2	1	C$200	✅	❌	❌	Y / Y	⭐️ 4.8 (462)
Cozy Creekside 1 bdrm + Loft Apartment	C$45,557	C$179	68%	2	1	3	C$126	❌	❌	❌	Y / Y	⭐️ 4.5 (140)
Creekside Lofted Condo: Lifts, Pool, Hot Tub	C$87,625	C$299	80%	2	2	1	C$0	✅	✅	❌	Y / Y	⭐️ 4.5 (49)
Lake & Beach 2 min \| Ski-in/Ski-out \| Sauna + Pool	C$75,667	C$344	57%	2	1.5	2	C$248	✅	✅	❌	Y / Y	⭐️ 5 (105)
Stunning Reno. 2BR, Sleeps 6: Steps to ski lifts.	C$51,397	C$195	69%	2	2	2	C$200	✅	✅	❌	Y / Y	⭐️ 5 (257)
5* Whistler home. 5 mins from lift & free parking!	C$69,335	C$352	49%	2	1.5	2	C$153	✅	✅	❌	Y / Y	⭐️ 5 (71)
Creekside Hideaway 2BED\|Walk to Lift\|Hot Tub\|Prkg	C$66,795	C$249	70%	2	2	2	C$210	✅	❌	❌	Y / Y	⭐️ 5 (78)
Modern mountain ski in/out condo - pool & hot tub	C$61,585	C$180	91%	2	1.5	3	C$210	✅	✅	❌	Y / Y	⭐️ 5 (144)
Amazing Creekside View w/Parking, Ski/Bike Storage	C$45,284	C$186	65%	2	1	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (187)
Sleeps 6 \| Creekside Lofted Condo w/Pool &HotTub	C$102,588	C$322	87%	2	2	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (52)
Whistler Mtn Base w/Pool&HotTub, Lake Placid Lodge	C$114,604	C$407	77%	2	2	1	C$0	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
The Marmot’s Nest, Sleeps 6, Walk to Gondola!	C$31,717	C$210	39%	2	2	2	C$169	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Group Stays - Large Renovated with Pool & Hot Tub	C$139,917	C$447	81%	2	2	2	C$338	✅	❌	✅	Y / Y	⭐️ 5 (22)
Spacious! Ski In/Out 2 Br, Pool & AC	C$47,145	C$219	56%	2	1.5	2	C$253	✅	✅	❌	Y / Y	⭐️ 5 (125)
Lake Placid Lodge 2 bedroom, 2 bath with pool	C$100,925	C$304	90%	2	2	3	C$210	✅	✅	❌	Y / Y	⭐️ 5 (103)
Whistler PowderDream Getaway - Home away from Home	C$73,723	C$336	59%	2	2	2	C$263	❌	❌	❌	Y / Y	⭐️ 5 (57)
Whistler Creek Luxury Suite	C$61,885	C$255	61%	2	2	2	C$243	✅	✅	✅	Y / Y	⭐️ 5 (32)
The Bear Den @ Creekside	C$49,438	C$223	57%	2	2	2	C$263	✅	✅	❌	Y / Y	⭐️ 5 (40)
Lofted Condo w/Pool & Hot Tub at Whistler Mtn Base	C$89,217	C$321	76%	2	2	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (34)
Reno’d 2 bed/2 bath: 4-min walk to Creekside lifts	C$36,177	C$231	41%	2	2	2	C$163	✅	❌	❌	Y / Y	⭐️ 5 (77)
Treetop Retreat- Private Deck w/ Incredible Views	C$57,101	C$228	66%	2	1	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (552)
Cozy Creekside Two-Storey Condo	C$50,758	C$242	56%	2	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Designer townhouse Creekside	C$48,742	C$239	52%	2	1	3	C$265	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
2 FULL UNITS, hot tub & 5 min walk to lifts	C$55,851	C$281	52%	2	2	2	C$200	✅	✅	❌	Y / Y	⭐️ 5 (42)
Bright and Cozy 2BR/2Bath. TownHome - Free Parking	C$61,996	C$339	49%	2	1.5	2	C$147	❌	❌	❌	Y / Y	⭐️ 5 (60)
Cozy Creekside Getaway	C$51,491	C$248	53%	2	1	1	C$196	❌	✅	❌	Y / Y	⭐️ 5 (46)
Whistler's Fabulous 2 Bedroom!	C$58,258	C$232	65%	2	2	1	C$106	❌	✅	❌	Y / Y	⭐️ 5 (3)
Jordan Creek a renovated 2 bed 2 bath condo	C$76,260	C$276	74%	2	2	2	C$210	✅	❌	❌	Y / Y	⭐️ 5 (73)
Ski in/out condo w pool, BBQ & hot tub, Creekside	C$63,105	C$306	54%	2	2	2	C$190	✅	✅	❌	Y / Y	⭐️ 5 (124)
Whistler Mtn Base in Creekside, Lake Placid Lodge	C$78,911	C$342	63%	2	2	1	C$0	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
Stylish Townhome in the Trees - Walk to Gondola!	C$60,903	C$301	54%	2	1	2	C$100	❌	❌	❌	Y / Y	⭐️ 5 (105)
Creekside Comforts	C$33,876	C$289	32%	2	1.5	3	C$159	✅	✅	❌	Y / Y	⭐️ 5 (34)
Creekside Nest 1BDR+Loft/5min to Gondola w/Views	C$46,130	C$190	62%	2	1	2	C$200	❌	❌	❌	Y / Y	⭐️ 5 (106)
2BR Beautiful Townhome in Creekside \| Free Parking	C$54,359	C$196	70%	2	1	1	C$225	❌	❌	❌	Y / Y	⭐️ 5 (31)
Creekside Condo Walk to Mtn Base w/Pool & Hot Tub	C$89,842	C$311	79%	2	2	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
2-Bed Ski-In / Ski-Out Loft with Pool + Hot Tub	C$48,891	C$249	51%	2	2	2	C$159	✅	✅	❌	Y / Y	⭐️ 4.9 (132)
Ski-In/Ski-Out \| Renovated w Pool, Hot Tub & Sauna	C$165,595	C$452	98%	2	2	2	C$243	✅	✅	❌	Y / Y	⭐️ 5 (45)

Return Metrics

-12.73% 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$31,456	-CA$62,913	-CA$94,370	-CA$125,827	-CA$157,284	-CA$314,569	-CA$943,708
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$10,167	CA$20,963	CA$32,423	CA$44,591	CA$57,509	CA$135,082	CA$828,000
Down Payment	CA$207,000	CA$207,000	CA$207,000	CA$207,000	CA$207,000	CA$207,000	CA$207,000
Property Appreciation	CA$31,050	CA$63,031	CA$95,972	CA$129,901	CA$164,848	CA$355,953	CA$1,477,216
Total Return	CA$216,760	CA$228,080	CA$241,025	CA$255,665	CA$272,073	CA$383,466	CA$1,568,508

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.73%

Cap Rate

3.7%

Return on Investment

3.95%

2101 Whistler Rd Whistler, British Columbia, V0N 1B2

2 bed • 1 bath • 1 guests

Purchase Price

-44

Airbnb Investor Score

-CA$31,456

Annual Profit

3.7%

Cap Rate

-12.7%

Cash on Cash

C$66,608

Annual Revenue

BNBCalc predicts this property will get $285 per night with 64% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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$70,841

Avg annual revenue

64%

Avg occupancy rate

CA$285

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$30k

C$95k

C$165k

C$235k

-CA$31,457

Profit

Revenue

C$66,608

Operating Expenses

C$28,247

Operating Income

C$38,361

Mortgage & Taxes

C$69,818

Profit (Cash Flow)

-C$31,457

CA$246,999

Cash Investment

Down Payment

C$207,000

Renos & Furnishing

C$8,949

Closing Costs

C$31,050

Total

C$246,999

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.73%

Cap Rate

3.7%

Return on Investment

3.95%