BNBCalc Short Term Rental Investment Analysis 227 Ch. de Lac Tremblant N, Mont-Tremblant, QC, J8E 1B9

1 bed • 1 bath • 4 guests • CA$400,000

BNB

Calc

Annual Revenue

C$31,608

Profit (Cash Flow)

-C$17,907

Cap Rate

2.3%

Annual Revenue

C$31,608

AirDNA projects C$160/night at 54% occupancy ($31,607). Airbtics projects C$139/night at 58% occupancy ($29,384). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, C$160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$19,845	C$26,896	C$38,358	C$71,040
Occupancy	49%	54%	63%	90%
Nightly Rate	C$105	C$128	C$158	C$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated 1 bedroom with Views of Mont-Tremblant	C$19,573	C$96	50%	1	1	2	C$129	❌	❌	❌	Y / N	⭐️ 4.8 (196)
Condo with stunning lake and mountain views	C$30,303	C$86	90%	1	1	1	C$96	❌	❌	✅	Y / Y	⭐️ 4.9 (138)
Magnifique panorama. Amazing Lake/Mountain view	C$25,053	C$159	42%	1	1	2	C$78	❌	❌	❌	Y / Y	⭐️ 4.8 (322)
La Suite Évasion Tremblant (CITQ 305701)	C$24,370	C$113	55%	1	1	2	C$100	❌	❌	✅	N / Y	⭐️ 4.7 (134)
Cottage Vibe Condo with Views of Mont-Tremblant	C$22,700	C$105	54%	1	1	2	C$129	❌	❌	❌	Y / Y	⭐️ 4.8 (344)
1 BR condo with lake view & steps from ski resort	C$41,749	C$121	91%	1	1	2	C$114	❌	❌	❌	Y / Y	⭐️ 5 (183)
Le Coin Relax Tremblant (CITQ 300784)	C$25,966	C$119	55%	1	1	2	C$100	❌	❌	✅	Y / Y	⭐️ 4.8 (106)
"The View"- Romantic - La Vie est Belle Tremblant!	C$90,123	C$246	98%	1	1	2	C$74	❌	❌	❌	Y / Y	⭐️ 4.9 (287)
Charming Condo with Views of Mont-Tremblant	C$18,112	C$97	44%	1	1	2	C$129	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
Hotel du Lac Tremblant - suite 441	C$27,015	C$158	46%	1	1	2	C$89	❌	❌	❌	Y / Y	⭐️ 5 (157)
Suite Front View on Lake Tremblant & Mountain	C$31,210	C$88	90%	1	1	31	C$94	❌	❌	❌	Y / Y	⭐️ 4.8 (234)
Classic Swiss Condo with Views of Mont-Tremblant	C$18,894	C$85	54%	1	1	2	C$129	❌	❌	❌	Y / Y	⭐️ 4.7 (214)
Laurentian Retreat with Views of Mont-Tremblant	C$17,091	C$89	48%	1	1	31	C$135	❌	❌	❌	Y / Y	⭐️ 5 (29)
1BR Lakeside Mountain View Retreat	C$20,598	C$143	37%	1	1	2	C$100	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Condo avec vue magnifique sur le mont-tremblant	C$19,174	C$127	40%	1	1	2	C$89	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Condo with a view of LacTremblant and mountain!	C$30,325	C$104	78%	1	1	2	C$100	❌	❌	✅	Y / Y	⭐️ 4.6 (68)
Beautiful 2-floor Loft Near Lake and Ski Village	C$20,447	C$106	50%	1	1	1	C$44	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Cozy Apt w/view, beside trail network, 7min to MTN	C$34,401	C$152	59%	1	1	2	C$119	❌	❌	❌	Y / Y	⭐️ 5 (147)
1 bd condo Tremblant-les-Eaux, spa & saunas open	C$35,783	C$184	50%	1	1	2	C$119	✅	✅	✅	Y / Y	⭐️ 4.8 (131)
Jasmin Studio Lac Moore, Mont-Tremblant	C$35,521	C$189	50%	1	1	2	C$85	❌	❌	❌	Y / Y	⭐️ 5 (5)
Chouette 2028 pedestrian village citq 285482	C$32,298	C$141	61%	1	1	31	C$104	❌	❌	❌	N / Y	⭐️ 5 (167)
Perfectly located hillside condo	C$30,404	C$145	56%	1	1	2	C$85	❌	❌	❌	Y / Y	⭐️ 4.8 (274)
Modern Chalet in the Mont Tremblant Ski Village	C$35,706	C$149	62%	1	1	2	C$85	❌	❌	❌	N / Y	⭐️ 4.9 (134)
Le Villageois - Ski-in out	C$20,800	C$131	39%	1	1	1	C$74	❌	❌	❌	N / Y	⭐️ 4.9 (65)
Cozy Lodge in the Mont Tremblant Ski Village	C$35,789	C$190	49%	1	1	2	C$124	❌	❌	❌	N / Y	⭐️ 5 (52)
Condo Le Cozy de Mont Tremblant Village piétonnier	C$21,790	C$105	53%	1	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 4.7 (187)
Cozy Cottage on the Tremblant Ski Mountain	C$34,854	C$151	61%	1	1	2	C$98	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Les Manoirs (Golf Le Géant) Condo 1 chambre	C$52,058	C$209	66%	1	1	3	C$74	✅	✅	❌	Y / Y	⭐️ 5 (34)
Crisp, Clean, Chic and Cozy Mountainside Retreat	C$25,990	C$112	58%	1	1	2	C$94	❌	❌	❌	Y / Y	⭐️ 5 (283)
Le Bas de Laine - Mont-Tremblant - 300797	C$20,623	C$102	50%	1	1	2	C$100	❌	❌	❌	Y / Y	⭐️ 4.8 (186)
Charming Condo Close to Village \| Manoirs 102-3	C$31,596	C$160	50%	1	1	2	C$189	✅	✅	✅	Y / Y	⭐️ 5 (4)
Les Manoirs w/Pool & Hot Tub near Village (110-7)	C$24,067	C$108	54%	1	1	2	C$139	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
New! Mountain Resort Condo with Spa & Pools	C$44,465	C$127	95%	1	1	2	C$50	✅	✅	❌	Y / Y	⭐️ 5 (216)
Altitude 172-02	C$55,123	C$221	65%	1	1	2	C$198	❌	✅	❌	Y / Y	⭐️ 5 (2)
Sought after Altitude Property w/ private hot tub	C$65,132	C$257	66%	1	1	2	C$149	❌	✅	❌	Y / Y	⭐️ 4.9 (178)
Romantic 2 Floor Loft near Lake and Ski Village	C$18,582	C$135	36%	1	1	1	C$39	❌	❌	❌	N / N	⭐️ 4.2 (35)
Escapades extérieures/ outdoor escape. CITQ 295641	C$25,703	C$102	65%	1	1	2	C$70	❌	❌	❌	Y / Y	⭐️ 4.8 (217)
Cosy condo on Lac Tremblant, Great View	C$28,553	C$129	59%	1	1	2	C$70	❌	❌	❌	Y / Y	⭐️ 4.9 (331)
Beautiful condo Tremblant Les-Eaux	C$55,779	C$236	63%	1	1	2	C$119	✅	✅	❌	Y / Y	⭐️ 5 (28)
Complexe LIVTremblant - LIV6	C$19,759	C$108	45%	1	1	1	C$65	❌	❌	❌	N / Y	⭐️ 4.9 (92)

Return Metrics

-18.32% 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$17,906	-CA$35,813	-CA$53,720	-CA$71,627	-CA$89,533	-CA$179,067	-CA$537,203
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$320,000	CA$320,000	CA$320,000	CA$320,000	CA$320,000	CA$320,000	CA$320,000
Down Payment	CA$80,000	CA$80,000	CA$80,000	CA$80,000	CA$80,000	CA$80,000	CA$80,000
Property Appreciation	CA$12,000	CA$24,360	CA$37,090	CA$50,203	CA$63,709	CA$137,566	CA$570,904
Total Return	CA$394,093	CA$388,546	CA$383,370	CA$378,576	CA$374,175	CA$358,498	CA$433,701

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.32%

Cap Rate

2.26%

Return on Investment

-2.02%

227 Ch. de Lac Tremblant N Mont-Tremblant, Québec, J8E 1B9

1 bed • 1 bath • 4 guests

Purchase Price

C$31,608

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$160/night at 54% occupancy.Projected nightly rate is C$139/night at 58% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

CA$31,686

Avg annual revenue

58%

Avg occupancy rate

CA$139

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$15k

C$40k

C$65k

C$90k

-CA$17,907

Profit

Revenue

C$31,608

Operating Expenses

C$22,532

Operating Income

C$9,076

Mortgage & Taxes

C$26,983

Profit (Cash Flow)

-C$17,907

CA$97,723

Cash Investment

Down Payment

C$80,000

Renos & Furnishing

C$5,723

Closing Costs

C$12,000

Total

C$97,723

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.32%

Cap Rate

2.26%

Return on Investment

-2.02%