BNBCalc Short Term Rental Investment Analysis 4360 Lorimer Road, Whistler, BC, Canada

0 bed • 0 bath • 1 guests • CA$680,000

BNB

Calc

Annual Revenue

C$58,228

Profit (Cash Flow)

-C$6,643

Cap Rate

4.6%

Annual Revenue

C$58,228

AirDNA projects C$278/night at 68% occupancy ($68,941). Airbtics projects C$204/night at 78% occupancy ($58,228). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, C$204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$41,565	C$59,430	C$81,114	C$98,073
Occupancy	68%	81%	91%	95%
Nightly Rate	C$162	C$193	C$235	C$272

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
MnVillage 1Bedrm Queen+2Sofabed AC Lndry Prking EV	C$74,146	C$217	91%	1	1	5	C$214	❌	✅	❌	Y / Y	⭐️ 5 (267)
Mountain Views in a Magnificent Condo	C$47,691	C$148	81%	1	1	1	C$117	❌	✅	❌	Y / Y	⭐️ 5 (488)
Heart of the Village - Luxury 1 Bedroom + loft	C$61,359	C$235	68%	1	1	1	C$127	✅	✅	❌	Y / Y	⭐️ 5 (279)
1BR Townhome with private hot tub and pool. GR 65	C$84,860	C$272	84%	1	1	1	C$76	✅	✅	❌	Y / Y	⭐️ 4 (7)
1BR Condo in Whistler - walk to lifts	C$23,253	C$193	32%	1	1	2	C$122	❌	✅	✅	Y / Y	⭐️ 5 (24)
Village 1BR Village Condo with HotTub/Free Parking	C$46,523	C$119	99%	1	2	1	C$145	❌	✅	❌	Y / Y	⭐️ 5 (92)
VillageMinimalistVibe - Views Free Parking Hot Tub	C$84,142	C$247	93%	1	1	1	C$0	❌	✅	❌	Y / Y	⭐️ 5 (947)
ModernVillagePenthouse-Views Free Parking Hot tub!	C$88,848	C$258	94%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 5 (1034)
Village Hideaway: Central, Patio, AC, Hot Tub	C$36,624	C$159	57%	1	1	1	C$134	❌	✅	❌	Y / Y	⭐️ 5 (205)
Perfect location, recent updates, great amenities	C$34,809	C$145	60%	1	1	2	C$141	✅	✅	❌	Y / Y	⭐️ 5 (238)
Great Village Location. Full Kitchen, Free Wi-Fi a	C$49,198	C$178	75%	1	1	7	C$148	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
Amazing Views+Location! KING BED+Hot Tub+Pool+A/C	C$84,916	C$238	95%	1	1	2	C$97	✅	✅	❌	Y / Y	⭐️ 5 (346)
1 BR apartment in heart of Whistler	C$77,830	C$246	85%	1	1	1	C$97	❌	✅	✅	Y / Y	⭐️ 5 (591)
𓄀 𝐓𝐇𝐄 𝐋𝐎𝐍𝐆𝐇𝐎𝐑𝐍 Luxury in the Heart of the Village	C$110,671	C$300	100%	1	1	2	C$164	❌	✅	❌	Y / Y	⭐️ 5 (230)
Renovated & Spacious 1bed/2bath Whistler Village	C$61,214	C$231	71%	1	2	10	C$142	❌	❌	❌	Y / Y	⭐️ 5 (87)
˯One Bedroom Condo Whistler Village 409	C$41,293	C$159	68%	1	1	1	C$40	❌	✅	❌	Y / Y	⭐️ 5 (770)
Mountain View Penthouse 1 BR - Private Balcony	C$48,046	C$133	95%	1	1	3	C$61	✅	✅	❌	Y / Y	⭐️ 5 (442)
1BR Cozy Condo in Village w/ Mountn View & Hot Tub	C$60,282	C$171	93%	1	1	2	C$133	✅	✅	❌	Y / Y	⭐️ 5 (483)
Alpenglow Lodge Fika One Bedroom by MVA	C$54,911	C$282	53%	1	1	1	C$29	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Whistler Winter Retreat: Townhome w Private HotTub	C$66,568	C$197	89%	1	1	1	C$106	✅	✅	❌	Y / Y	⭐️ 4.5 (644)
Ski, Soak in Private Hot Tub & Stay by Village	C$53,401	C$182	77%	1	1	1	C$106	✅	✅	❌	Y / Y	⭐️ 4.5 (350)
Snow Season Oasis: Townhome w Private Hot Tub	C$56,512	C$181	81%	1	1	1	C$106	✅	✅	❌	Y / Y	⭐️ 4.5 (668)
Stylish condo I Village Stroll I Parking I Hot Tub	C$67,518	C$204	86%	1	1	1	C$138	❌	✅	❌	Y / Y	⭐️ 5 (346)
Whistler Village Retreat Studio	C$63,143	C$191	87%	1	1	1	C$102	❌	❌	✅	Y / Y	⭐️ 5 (297)
One Bedroom - Amazing view & location!	C$60,797	C$206	80%	1	1	3	C$30	❌	✅	❌	Y / Y	⭐️ 5 (432)
1BR Townhome with private hot tub and pool. GR 58	C$89,203	C$291	83%	1	1	1	C$76	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
One Bedroom Whistler Hideaway!	C$39,861	C$181	57%	1	2	1	C$117	❌	❌	❌	Y / Y	⭐️ 5 (67)
Cozy Mountain Oasis w/ Hot Tub & Free Parking	C$64,229	C$221	76%	1	1	2	C$102	❌	✅	✅	Y / Y	⭐️ 5 (207)
Luxury Condo in Whistler Village - Great Location	C$33,938	C$102	84%	1	1	1	C$133	❌	✅	✅	Y / Y	⭐️ 5 (278)
🦌𝙏𝙃𝙀 𝘿𝙀𝙀𝙍 𝙇𝙐𝙓𝙀 Luxury in the Heart of the Village	C$57,143	C$153	100%	1	1	2	C$173	❌	✅	❌	Y / Y	⭐️ 5 (325)
Center Location free parking & AC 1 bedroom	C$49,485	C$193	67%	1	1	1	C$148	✅	✅	❌	Y / Y	⭐️ 5 (39)
Village reno’d top-floor w/ free parking & hot tub	C$45,349	C$178	66%	1	1	1	C$122	❌	✅	❌	Y / Y	⭐️ 5 (231)
1BR Village Location \| Pool & Hot Tub	C$61,105	C$214	75%	1	1	1	C$156	✅	✅	❌	Y / Y	⭐️ 5 (86)
Central w/Pool&Hot tub at North Star	C$72,014	C$224	83%	1	1	1	C$184	✅	✅	❌	Y / Y	⭐️ 5 (133)
Cascade 127	C$35,166	C$163	54%	1	1	1	C$123	✅	✅	❌	Y / Y	⭐️ 5 (12)
Secluded 1BR/Walk to Lifts/Hot Tub/Park Free/Pets	C$55,125	C$171	80%	1	1	1	C$138	✅	✅	✅	Y / Y	⭐️ 5 (148)
Village Penthouse Studio/Pool/Hottub/Sauna/AirCon	C$51,728	C$142	93%	1	1	1	C$72	✅	✅	❌	Y / Y	⭐️ 5 (167)
Pet-Friendly \| Whistler Village \| Sauna + Hot Tub	C$84,672	C$482	48%	1	1	1	C$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Renovated 1 bdrm in Whistler Village in Deer Lodge	C$37,932	C$144	69%	1	1	2	C$127	❌	✅	❌	Y / Y	⭐️ 4.5 (423)
Modern 1 BR Village Condo with HotTub/Free Parking	C$90,286	C$242	100%	1	1	1	C$106	❌	✅	❌	Y / Y	⭐️ 5 (420)

Return Metrics

-3.36% 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$6,643	-CA$13,286	-CA$19,930	-CA$26,573	-CA$33,217	-CA$66,434	-CA$199,304
Revenue Appreciation	CA$1,746	CA$3,546	CA$5,399	CA$7,308	CA$9,274	CA$20,025	CA$83,106
Home Equity	CA$543,999	CA$543,999	CA$543,999	CA$543,999	CA$543,999	CA$543,999	CA$543,999
Down Payment	CA$136,000	CA$136,000	CA$136,000	CA$136,000	CA$136,000	CA$136,000	CA$136,000
Property Appreciation	CA$27,200	CA$55,488	CA$84,907	CA$115,503	CA$147,323	CA$326,566	CA$1,525,510
Total Return	CA$702,303	CA$725,747	CA$750,376	CA$776,237	CA$803,380	CA$960,156	CA$2,089,312

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.36%

Cap Rate

4.59%

Return on Investment

21.9%

4360 Lorimer Rd Whistler, British Columbia, V8E 1A5

0 bed • 0 bath • 1 guests

Purchase Price

-3

Airbnb Investor Score

-CA$6,643

Annual Profit

4.6%

Cap Rate

-3.4%

Cash on Cash

C$58,228

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$278/night at 68% occupancy.Projected nightly rate is C$204/night at 78% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

CA$60,144

Avg annual revenue

78%

Avg occupancy rate

CA$204

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$50k

C$80k

C$110k

-CA$6,643

Profit

Revenue

C$58,228

Operating Expenses

C$26,974

Operating Income

C$31,254

Mortgage & Taxes

C$37,898

Profit (Cash Flow)

-C$6,643

CA$145,562

Cash Investment

Down Payment

C$136,000

Renos & Furnishing

C$2,762

Closing Costs

C$6,800

Total

C$145,562

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.36%

Cap Rate

4.59%

Return on Investment

21.9%