Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2232 Chemin de, Notre-Dame-de-la-Merci, QC, J0T 2A0

3 bed • 2 bath • 6 guests • CA$400,000

BNB

Calc

Annual Revenue

C$57,416

Profit (Cash Flow)

C$29,301

Cap Rate

7.8%

Annual Revenue

C$57,416

AirDNA projects C$297/night at 47% occupancy ($50,903). Airbtics projects C$251/night at 59% occupancy ($54,021). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, C$262 rate per night.

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

Percentiles25%50%75%90%
RevenueC$34,096C$53,375C$83,208C$107,880
Occupancy46%56%74%82%
Nightly RateC$193C$248C$295C$344

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$38,170
C$251
41%
322C$138❌✅❌Y / Y⭐️ 5 (28)
C$77,465
C$282
75%
332C$0❌✅❌Y / Y⭐️ 4.9 (164)
C$42,167
C$321
33%
322C$106❌✅❌Y / Y⭐️ 5 (2)
C$56,717
C$255
57%
31.53C$206❌❌❌Y / Y⭐️ 5 (23)
C$125,092
C$382
85%
31.531C$338❌✅✅Y / Y⭐️ 5 (150)
C$39,398
C$255
39%
322C$191✅✅✅Y / Y⭐️ 4.5 (21)
C$29,648
C$203
36%
322C$196✅✅✅Y / Y⭐️ 4.5 (7)
C$53,249
C$195
74%
322C$69❌❌❌Y / Y⭐️ 5 (126)
C$122,596
C$424
78%
312C$106❌✅❌N / Y⭐️ 5 (3)
C$58,065
C$322
47%
31.52C$138❌✅❌Y / Y⭐️ 5 (203)
C$42,733
C$292
37%
3331C$211❌✅✅Y / Y⭐️ 5 (55)
C$38,136
C$179
56%
3131C$159❌✅✅Y / Y⭐️ 4.5 (52)
C$48,957
C$208
63%
312C$106❌✅✅Y / Y⭐️ 5 (25)
C$54,905
C$272
54%
322C$185❌✅❌Y / Y⭐️ 5 (22)
C$37,358
C$185
51%
322C$191❌❌❌Y / Y⭐️ 5 (44)
C$40,222
C$211
46%
332C$238✅✅❌Y / Y⭐️ 5 (79)
C$28,488
C$159
46%
312C$132❌❌✅Y / Y⭐️ 5 (136)
C$41,512
C$289
37%
332C$232❌✅❌Y / Y⭐️ 4.5 (10)
C$41,683
C$228
50%
31.52C$0❌❌❌Y / Y⭐️ 5 (91)
C$65,073
C$265
66%
322C$211✅✅❌Y / Y⭐️ 5 (37)
C$55,051
C$246
54%
31.531C$153❌✅✅Y / Y⭐️ 5 (183)
C$42,484
C$159
73%
31.51C$0❌✅❌Y / Y⭐️ 5 (55)
C$36,413
C$208
44%
31.52C$163❌✅✅Y / Y⭐️ 5 (223)
C$40,371
C$158
70%
31.52C$0❌✅❌Y / Y⭐️ 5 (200)
C$46,861
C$156
82%
31.51C$0❌✅❌Y / Y⭐️ 5 (233)
C$47,543
C$140
90%
313C$185❌✅❌Y / Y⭐️ 5 (92)
C$65,432
C$223
80%
311C$0❌❌✅Y / Y⭐️ 5 (41)
C$85,005
C$295
76%
322C$206❌✅✅Y / Y⭐️ 5 (81)
C$58,592
C$298
50%
31.52C$238❌✅✅Y / Y⭐️ 5 (15)
C$132,048
C$411
83%
312C$264✅✅✅Y / Y⭐️ 5 (27)
C$85,360
C$388
59%
32.52C$169✅✅❌Y / Y⭐️ 5 (88)
C$50,602
C$193
69%
312C$159❌✅❌Y / Y⭐️ 5 (114)
C$31,754
C$139
56%
3131C$191❌✅✅Y / Y⭐️ 5 (65)
C$57,657
C$232
66%
312C$53❌✅❌Y / Y⭐️ 5 (129)
C$70,150
C$233
77%
32.531C$195❌✅✅Y / Y⭐️ 5 (205)
C$30,307
C$160
48%
312C$132❌❌❌Y / Y⭐️ 5 (18)
C$49,984
C$340
38%
322C$183❌✅❌Y / Y⭐️ 5 (21)
C$82,463
C$301
72%
332C$264✅✅❌Y / Y⭐️ 5 (73)
C$51,927
C$294
44%
322C$191❌✅✅Y / Y⭐️ 5 (164)
C$108,420
C$302
94%
322C$244❌✅❌Y / Y⭐️ 5 (81)

Return Metrics

84.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$29,301CA$58,602CA$87,903CA$117,204CA$146,505CA$293,010CA$879,032
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$380,000CA$380,000CA$380,000CA$380,000CA$380,000CA$380,000CA$380,000
Down PaymentCA$20,000CA$20,000CA$20,000CA$20,000CA$20,000CA$20,000CA$20,000
Property AppreciationCA$12,000CA$24,360CA$37,090CA$50,203CA$63,709CA$137,566CA$570,904
Total ReturnCA$441,301CA$482,962CA$524,994CA$567,407CA$610,215CA$830,577CA$1,849,937

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

84.74%

Cap Rate

7.82%

Return on Investment

139.14%

property-location

2232 Chemin de Notre-Dame-de-la-Merci, Québec, J0T 2A0

3 bed • 2 bath • 6 guests

262

Airbnb Investor Score

CA$7,793

Annual Profit

7.8%

Cap Rate

84.7%

Cash on Cash

C$57,416

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$297/night at 47% occupancy.Projected nightly rate is C$251/night at 59% occupancy.

Top 46% 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$57,751

Avg annual revenue

59%

Avg occupancy rate

CA$251

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$60k

C$95k

C$135k

Sign up to see the data on 40 all comparables

CA$29,301

Profit

Revenue

C$57,416

Operating Expenses

C$26,115

Operating Income

C$31,301

Mortgage & Taxes

C$2,000

Profit (Cash Flow)

C$29,301

CA$32,176

Cash Investment

Down Payment

C$20,000

Renos & Furnishing

C$12,176

Total

C$32,176

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

84.74%

Cap Rate

7.82%