BNBCalc Short Term Rental Investment Analysis 4926 Timber Ridge Rd, Invermere, BC, V0A 1K3

3 bed • 2 bath • 1 guests • CA$650,000

BNB

Calc

Annual Revenue

C$64,660

Profit (Cash Flow)

C$8,231

Cap Rate

6.2%

Annual Revenue

C$64,660

Airbtics projects C$295/night at 50% occupancy ($53,935). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 49% occupancy rate, C$361 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$31,574	C$50,519	C$86,918	C$117,247
Occupancy	41%	50%	59%	69%
Nightly Rate	C$204	C$267	C$391	C$444

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Panoramic Woodlands Retreat with Hot Tub	C$25,536	C$221	29%	3	3	1	C$232	❌	✅	❌	Y / Y	⭐️ 4.7 (126)
Timber view BB Den	C$32,380	C$201	43%	3	1	2	C$132	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Kaimana Luxury Retreat	C$48,638	C$389	33%	3	3	2	C$348	❌	✅	✅	Y / Y	⭐️ 4.9 (38)
Nordic Nouveau \| Hot Tub \| Unmatched Lake Views	C$50,571	C$205	60%	3	4	3	C$370	❌	✅	✅	Y / Y	⭐️ 5 (31)
Family-Friendly Lake Cabin, Private Beach Access	C$52,769	C$308	45%	3	2	2	C$222	❌	❌	❌	Y / Y	⭐️ 5 (39)
Family Friendly Cabin \| Private Beach/Lake Access	C$36,363	C$228	41%	3	2	2	C$179	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Hideaways\| Mins to Lake\| King Bed \|Dbl Garage\| AC	C$124,303	C$482	69%	3	2	2	C$216	❌	❌	❌	Y / Y	⭐️ 5 (58)
The Hive at Lake Windermere	C$68,256	C$307	60%	3	2	2	C$201	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Cherished Memories \| Indoor Pool \| Private Beach	C$94,317	C$443	57%	3	3	4	C$232	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
Stunning View Windermere Lake Home	C$80,720	C$407	48%	3	2	2	C$317	❌	✅	✅	Y / Y	⭐️ 5 (9)
Lakefront Condo @ Akiskinook Resort	C$58,981	C$255	56%	3	2	3	C$185	✅	✅	❌	Y / Y	⭐️ 5 (34)
Lake View \| Great Location \| Large Deck	C$35,232	C$225	42%	3	2	1	C$315	❌	❌	❌	Y / Y	⭐️ 5 (8)
Down By The Bay \| Waterfront \| Beach \| Amenities	C$58,615	C$282	55%	3	2	2	C$195	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Fresh Air Feelings \| Indoor Pool & Hot Tub \| Beach	C$62,707	C$363	45%	3	2	4	C$195	✅	❌	❌	Y / Y	⭐️ 4.6 (57)
Hideaway at the Lake - Invermere Panorama Fairmont	C$49,828	C$275	47%	3	2	2	C$169	❌	❌	❌	Y / Y	⭐️ 5 (14)
Lake Windermere - Newly renovated pool & hot tub	C$45,187	C$201	59%	3	2	2	C$153	✅	✅	❌	Y / Y	⭐️ 4.7 (28)
The Lake House	C$54,319	C$239	60%	3	2	4	C$264	✅	✅	✅	Y / Y	⭐️ 5 (7)
Lake Windermere Condo	C$34,637	C$208	44%	3	2	3	C$264	✅	✅	✅	Y / Y	⭐️ 4.8 (78)
Spacious \| Pool & Hot Tubs \| 1-min WALK to Beach	C$33,197	C$108	82%	3	2	4	C$185	✅	✅	❌	Y / Y	⭐️ 4.8 (77)
Newly Renovated, Spacious Condo	C$31,071	C$122	67%	3	2	1	C$132	✅	✅	✅	Y / Y	⭐️ 4.8 (66)
Penthouse Corner \| Pool \| Hot Tub \| Top Floor \|	C$72,743	C$275	70%	3	2	2	C$185	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
Tranquil Waterside \| Pool & Hot Tub \| Renovated	C$33,172	C$151	57%	3	2	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (58)
Spectacular Mountain and Lake View Condo 3BD	C$37,609	C$119	76%	3	2	2	C$149	✅	✅	❌	Y / Y	⭐️ 5 (31)
Beautiful Mountain Cabin Retreat-3 Bedroom	C$46,955	C$404	26%	3	2	7	C$238	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful Condo at the Lake	C$32,346	C$156	55%	3	2	3	C$185	✅	✅	❌	Y / Y	⭐️ 4.8 (90)
The Elm l No Service Fees l Lake View l Hot Tub	C$63,811	C$380	44%	3	2	1	C$185	❌	✅	❌	Y / Y	⭐️ 4.9 (26)
Lake View From Every Window!	C$34,744	C$171	53%	3	2	2	C$126	✅	✅	❌	Y / Y	⭐️ 4.8 (70)
The Bluenose \| Indoor Pool & Hot Tub \| Beach \| Gym	C$94,878	C$641	39%	3	2	2	C$196	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
⭐Alpine Pointe⭐\| Lakeview \| Pool \| Hot Tub \| Gym	C$27,388	C$139	49%	3	2	3	C$159	✅	✅	✅	Y / Y	⭐️ 4.7 (67)
Lakeview Vacation Home	C$115,966	C$609	52%	3	3	2	C$0	❌	✅	❌	Y / Y	⭐️ 5 (15)
Sunny, 3 bdrm, kid friendly, clean & so cute!	C$32,739	C$173	44%	3	2	2	C$159	❌	❌	❌	Y / Y	⭐️ 5 (41)
Modern Lakehouse Family Getaway!	C$39,931	C$259	41%	3	2	2	C$158	❌	❌	❌	Y / Y	⭐️ 5 (9)
Invermere Bay Condominiums	C$83,453	C$361	62%	3	2	4	C$169	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
The Serengeti \| Indoor Pool \| Park \| Beach Access	C$90,349	C$443	55%	3	2	2	C$195	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
2.5 Bedroom Unit--Steps from the Beach and Town!	C$36,675	C$238	38%	3	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (1)
Windermere Lake Access / Hot Tub / Sleeps 8	C$26,578	C$467	15%	3	2	2	C$191	❌	✅	❌	Y / Y	⭐️ 4.9 (18)
Cozy Contemporary Home - private beach lake access	C$33,199	C$361	23%	3	2	2	C$291	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Lakeside Mountain Retreat	C$80,831	C$205	99%	3	2	2	C$159	✅	✅	❌	Y / Y	⭐️ 5 (7)
Chalet Timber	C$58,063	C$427	28%	3	3	3	C$254	❌	❌	✅	Y / Y	⭐️ 5 (14)
Modern Tides \| Hot Tub \| Beach Access \| Fireplace	C$79,132	C$416	52%	3	2	2	C$0	❌	✅	✅	Y / Y	⭐️ 4.5 (20)

Return Metrics

5.09% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	CA$8,230	CA$16,461	CA$24,692	CA$32,923	CA$41,154	CA$82,308	CA$246,925
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$8,095	CA$16,580	CA$25,472	CA$34,792	CA$44,558	CA$100,896	CA$520,000
Down Payment	CA$130,000	CA$130,000	CA$130,000	CA$130,000	CA$130,000	CA$130,000	CA$130,000
Property Appreciation	CA$19,500	CA$39,585	CA$60,272	CA$81,580	CA$103,528	CA$223,545	CA$927,720
Total Return	CA$165,826	CA$202,627	CA$240,437	CA$279,296	CA$319,241	CA$536,750	CA$1,824,645

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.09%

Cap Rate

6.24%

Return on Investment

22.15%

4926 Timber Ridge Rd Invermere, British Columbia, V0A 1K3

3 bed • 2 bath • 1 guests

Purchase Price

Airbnb Investor Score

CA$8,230

Annual Profit

6.2%

Cap Rate

5.1%

Cash on Cash

C$64,660

Annual Revenue

BNBCalc predicts this property will get $295 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

CA$54,954

Avg annual revenue

50%

Avg occupancy rate

CA$296

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$55k

C$90k

C$125k

CA$8,231

Profit

Revenue

C$64,660

Operating Expenses

C$24,067

Operating Income

C$40,594

Mortgage & Taxes

C$32,363

Profit (Cash Flow)

C$8,231

CA$161,686

Cash Investment

Down Payment

C$130,000

Renos & Furnishing

C$12,186

Closing Costs

C$19,500

Total

C$161,686

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.09%

Cap Rate

6.24%

Return on Investment

22.15%