BNBCalc Short Term Rental Investment Analysis 31 Rue du Promontoire, Saint-Philémon, QC, G0R 4A0

7 bed • 2 bath • 18 guests • CA$550,000

BNB

Calc

Annual Revenue

C$69,714

Profit (Cash Flow)

C$36,158

Cap Rate

7.6%

Annual Revenue

C$69,714

AirDNA projects C$608/night at 50% occupancy ($111,121). Airbtics projects C$415/night at 46% occupancy ($69,714). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 46% occupancy rate, C$415 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$41,839	C$77,814	C$107,603	C$132,469
Occupancy	28%	49%	60%	67%
Nightly Rate	C$400	C$427	C$482	C$529

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
L élégance	C$101,887	C$394	70%	6	2.5	2	C$103	✅	✅	❌	Y / Y	⭐️ 5 (66)
Villa de l’Esplanade	C$57,673	C$544	28%	6	6.5	2	C$231	❌	✅	❌	Y / Y	⭐️ 5 (28)
Welcome to the jungle - log cabine	C$102,162	C$422	63%	7	2	2	C$308	❌	✅	✅	Y / Y	⭐️ 5 (12)
Le Bucklandais	C$35,935	C$152	63%	7	2	2	C$67	❌	❌	❌	Y / Y	⭐️ 5 (69)
The Animal \| PARTY TIME \| Spa and Mountain	C$59,681	C$333	49%	6	2	2	C$0	❌	✅	✅	Y / Y	⭐️ 5 (11)
LES GRANDS BOIS - MAJESTUEUX CHALET EN BOIS ROND	C$99,946	C$529	50%	6	2	2	C$312	❌	✅	✅	Y / Y	⭐️ 4.7 (73)
welcome to the jungle - log cabine	C$112,615	C$531	58%	7	2	2	C$0	❌	✅	✅	Y / Y	⭐️ 4.8 (81)
Le Victoire	C$98,771	C$468	56%	7	3.5	31	C$256	✅	✅	✅	Y / Y	⭐️ 5 (89)
Panorama on the Coulée mountain	C$42,743	C$405	27%	6	6	1	C$256	❌	❌	✅	N / Y	⭐️ 4.7 (6)
Chalet dans les sentiers pédestres des Appalaches	C$48,873	C$455	28%	6	6	1	C$256	❌	❌	✅	N / Y	⭐️ 4.7 (8)
Relaxation in nature	C$45,208	C$414	29%	6	6	1	C$256	❌	❌	✅	N / Y	⭐️ 4.7 (6)
Stunning view of the Appalachian Park	C$44,743	C$437	27%	6	6	1	C$256	❌	❌	✅	N / Y	⭐️ 5 (2)
Rustic log cabin on the mountainside	C$49,008	C$427	30%	6	6	1	C$256	❌	❌	✅	N / Y	⭐️ 5 (1)
La belle maison dans la montagne	C$19,024	C$227	21%	6	2	2	C$267	❌	❌	✅	Y / Y	⭐️ 4.5 (100)
Hike, Ski and Outdoors in Appalachia	C$181,424	C$496	100%	6	6	1	C$0	❌	❌	✅	N / Y	⭐️ 5 (2)

Return Metrics

24.19% 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$36,158	CA$72,316	CA$108,474	CA$144,633	CA$180,791	CA$361,583	CA$1,084,749
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$440,000	CA$440,000	CA$440,000	CA$440,000	CA$440,000	CA$440,000	CA$440,000
Down Payment	CA$110,000	CA$110,000	CA$110,000	CA$110,000	CA$110,000	CA$110,000	CA$110,000
Property Appreciation	CA$16,500	CA$33,495	CA$50,999	CA$69,029	CA$87,600	CA$189,154	CA$784,994
Total Return	CA$602,658	CA$655,811	CA$709,474	CA$763,663	CA$818,392	CA$1,100,737	CA$2,419,743

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.19%

Cap Rate

7.56%

Return on Investment

38.84%

31 Rue du Promontoire Saint-Philémon, Québec, G0R 4A0

7 bed • 2 bath • 18 guests

Purchase Price

Airbnb Investor Score

CA$4,502

Annual Profit

7.6%

Cap Rate

24.2%

Cash on Cash

C$69,714

Annual Revenue

BNBCalc predicts this property will get $415 per night with 46% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

15 Airbnb Comparables

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

CA$73,313

Avg annual revenue

46%

Avg occupancy rate

CA$415

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$70k

C$125k

C$180k

CA$36,158

Profit

Revenue

C$69,714

Operating Expenses

C$28,111

Operating Income

C$41,603

Mortgage & Taxes

C$5,445

Profit (Cash Flow)

C$36,158

CA$149,475

Cash Investment

Down Payment

C$110,000

Renos & Furnishing

C$22,975

Closing Costs

C$16,500

Total

C$149,475

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.19%

Cap Rate

7.56%

Return on Investment

38.84%