BNBCalc Short Term Rental Investment Analysis 436 Chem. de la Montagne Verte, Labelle, QC, J0T 1H0

3 bed • 1.5 bath • 9 guests • $800,000

BNB

Calc

Annual Revenue

$55

Profit (Cash Flow)

-$67,598

Cap Rate

-1.7%

Annual Revenue

$55

AirDNA projects $261/night at 58% occupancy ($55,290). Airbtics projects $320/night at 55% occupancy ($64,282). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 5% occupancy rate, $3 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,733	$56,914	$87,312	$125,444
Occupancy	46%	51%	64%	73%
Nightly Rate	$212	$291	$359	$453

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakefront Cottage near Tremblant with Hot Tub	$46,815	$237	50%	3	2	2	$184	❌	✅	✅	Y / Y	⭐️ 4.9 (58)
Sunny Chalet 12 Minutes to Mont Tremblant	$75,841	$278	69%	3	2	2	$161	❌	✅	✅	Y / Y	⭐️ 4.8 (113)
Savanë House: Mountain Side Home + Cabin'	$95,639	$324	76%	3	3	4	$147	❌	❌	❌	Y / Y	⭐️ 5 (180)
Huge 3 Bedroom Condo with a View by Denstays	$71,403	$282	64%	3	2	2	$136	❌	❌	❌	Y / Y	⭐️ 4.8 (200)
Chalet Le Shack \| Nature \| Hot Tub \| Beach Access	$33,332	$183	45%	3	3	2	$129	❌	✅	✅	Y / Y	⭐️ 4.8 (186)
Log&Lov : SPA /river access +bike path	$59,396	$256	60%	3	3	2	$166	❌	✅	❌	Y / Y	⭐️ 5 (53)
Coeur de Montagne - Chalet Bois rond 4 Saisons	$56,646	$300	51%	3	2	5	$147	❌	❌	❌	Y / Y	⭐️ 5 (30)
Mountain & Lake View - Lago 52 Mont-Tremblant	$126,423	$1,018	33%	3	2	2	$184	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Amazing Lake/Mountain View 5min to Tremblant(484)	$53,015	$318	43%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Complexe LIVTremblant - LIV1	$31,036	$152	50%	3	1	1	$92	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Nid des Écureuils	$45,652	$257	47%	3	2	3	$111	✅	✅	❌	Y / Y	⭐️ 5 (87)
Sun Splashed 3 bedroom condo, Pool, Hot tub, sauna	$33,732	$174	49%	3	2	1	$133	✅	✅	❌	Y / Y	⭐️ 4.9 (158)
Perfection does Exist! \| Équinoxe 150-01	$97,978	$580	45%	3	2	2	$163	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
Manoirs A - Mont-Tremblant	$34,586	$210	45%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
Plateau A - Mont-Tremblant	$50,969	$211	66%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (113)
Mother Rock Cabin - Panoramic View	$71,652	$262	73%	3	2	2	$147	❌	❌	✅	Y / Y	⭐️ 5 (32)
Le Cliff View - Tremblant Old Village CITQ #300788	$23,699	$140	43%	3	2	2	$118	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
Complexe LIVTremblant - LIV4	$36,962	$302	31%	3	1	1	$92	❌	❌	❌	Y / Y	⭐️ 5 (27)
Jasmin Townhouse Lac Moore, Mont-Tremblant	$83,544	$424	52%	3	3	2	$118	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Bondurant Village Home Close to Tremblant Attractions	$88,504	$369	64%	3	3	2	$157	❌	✅	❌	Y / Y	⭐️ 5 (111)
Luxury Golf-Ski-Bike paradise	$66,426	$380	43%	3	2	2	$177	✅	✅	❌	Y / Y	⭐️ 5 (41)
Ski-in/Ski-out-La Chouette in Pedestrian Village	$32,412	$150	57%	3	1	2	$111	❌	❌	❌	Y / Y	⭐️ 4.7 (225)
Warm 3 Bdr, 2 Bath Condo - Hike/Bike/Swim/Saunas	$58,379	$294	53%	3	2	2	$133	✅	✅	❌	Y / Y	⭐️ 5 (98)
3 bd ski in out spa pool lake view equinoxe	$70,369	$421	44%	3	2	1	$170	✅	✅	✅	Y / Y	⭐️ 4.9 (133)
LES EAUX 227-3/Large 3 bdr with mountain view	$55,697	$296	49%	3	2	2	$136	✅	✅	❌	Y / Y	⭐️ 5 (70)
3 bdrm/sleeps 10, with A/C ,walk to village, Pool	$86,830	$342	67%	3	3	2	$147	✅	❌	❌	Y / Y	⭐️ 4.9 (334)
Le Manoirs C - Mont-Tremblant	$32,282	$210	42%	3	2	31	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Tremblant Luxury Mountain Getaway!!	$67,104	$356	50%	3	2	2	$129	✅	✅	✅	Y / Y	⭐️ 4.8 (58)
La totale : luxury 3 BR at the mountain	$98,717	$324	80%	3	2	2	$166	✅	✅	❌	Y / Y	⭐️ 4.9 (136)
Les Eaux Tremblant Classic Chalet • Pool & Jacuzzi	$63,230	$280	58%	3	2	2	$220	✅	✅	❌	Y / Y	⭐️ 4.8 (64)
Chalet Après Ski -AC, Pool, HotTub, XBOX, Netflix	$38,208	$198	50%	3	2	2	$122	✅	✅	✅	Y / Y	⭐️ 5 (90)
Stay Beneath The Falls:3 bdrm chalet on the river	$57,686	$188	80%	3	3	2	$118	❌	❌	✅	Y / Y	⭐️ 4.8 (231)
207-3 Les Eaux	$48,558	$213	59%	3	2	2	$125	✅	✅	❌	Y / Y	⭐️ 4.7 (235)
Tremblant village SKI resort, 10 m walk or shuttle	$69,197	$284	63%	3	2	2	$166	✅	❌	✅	Y / Y	⭐️ 4.8 (44)
Le Plateau Ski In/Out w/ 3bdrs w/ Pool Access	$94,442	$534	47%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Spectacular views in Les Eaux - 3-BDR condo	$56,212	$289	51%	3	2	2	$147	✅	✅	❌	Y / Y	⭐️ 4.9 (49)
chalet Bimo/mountain side/ac on both levels!	$122,308	$445	73%	3	3	2	$136	❌	❌	❌	Y / Y	⭐️ 4.9 (111)
Le Toboggan - Ski in/out au Versant Soleil	$109,219	$586	50%	3	2	2	$147	✅	✅	❌	Y / Y	⭐️ 4.9 (21)
BONDURANT95-10 DREAM location with GREAT amenities	$79,608	$352	60%	3	2	2	$136	❌	✅	❌	Y / Y	⭐️ 5 (71)
ALTITUDE 170-2 / PRIVATE Hot Tub on HUGE Terrace	$101,782	$391	69%	3	2	2	$136	❌	✅	❌	Y / Y	⭐️ 5 (102)

Return Metrics

-35.13% 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)	-$67,597	-$135,195	-$202,793	-$270,391	-$337,989	-$675,978	-$2,027,934
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$756,402	$713,524	$671,388	$630,015	$589,430	$399,154	-$86,124

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-35.13%

Cap Rate

-1.7%

Return on Investment

-18.57%

436 Chem. de la Montagne Verte Labelle, Québec, J0T 1H0

3 bed • 1.5 bath • 9 guests

Purchase Price

$55

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $261/night at 58% occupancy ($55,290.63). Airbtics projects $320/night at 55% occupancy ($64,282).

Occupancy Rate

Top 98% of comparables

Avg Daily Rate

Top 98% of comparables

Seasonality

40 Airbnb Comparables

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

$65,637

Avg annual revenue

55%

Avg occupancy rate

$320

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

$25k

$55k

$90k

$125k

-$67,598

Profit

Revenue

$55

Operating Expenses

$13,687

Operating Income

-$13,632

Mortgage & Taxes

$53,965

Profit (Cash Flow)

-$67,598

$192,375

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$8,375

Closing Costs

$24,000

Total

$192,375

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-35.13%

Cap Rate

-1.7%

Return on Investment

-18.57%