BNBCalc Short Term Rental Investment Analysis 7456 Dogwood St, Pemberton, BC, V0N 0A7

2 bed • 1 bath • 4 guests • CA$250,000

BNB

Calc

Annual Revenue

C$88,081

Profit (Cash Flow)

C$54,431

Cap Rate

22.8%

Annual Revenue

C$88,081

AirDNA projects C$163/night at 71% occupancy ($42,252). Airbtics projects C$278/night at 66% occupancy ($67,084). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, C$322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$48,849	C$65,722	C$90,498	C$108,503
Occupancy	58%	68%	75%	83%
Nightly Rate	C$226	C$260	C$322	C$346

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Steps to town. 2bdr suite. Ski & bike friendly#793	C$55,083	C$172	87%	2	1	3	C$53	❌	❌	❌	Y / Y	⭐️ 5 (240)
Spacious 2 bedroom suite on private lot	C$29,780	C$199	40%	2	1	2	C$149	❌	❌	❌	N / N	⭐️ 4.9 (84)
2 Bedroom Pemberton King Suite	C$72,601	C$244	80%	2	1	2	C$95	❌	❌	❌	Y / Y	⭐️ 5 (94)
Beautiful 2BR Mountain Retreat - Pemberton	C$41,522	C$218	51%	2	1	2	C$53	❌	❌	❌	Y / Y	⭐️ 4.9 (393)
Spring Valley Farm	C$56,732	C$280	54%	2	2	2	C$160	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Cozy 2 Bedroom Loft 25 mins north of Whistler	C$47,254	C$186	68%	2	1	2	C$107	❌	❌	✅	N / N	⭐️ 4.8 (60)
Pemberton Mountain View Suite	C$77,368	C$258	81%	2	1	3	C$53	❌	❌	❌	Y / Y	⭐️ 5 (44)
Dreamy Wedge Cabin Suite with barrel sauna	C$61,389	C$244	67%	2	1	2	C$149	❌	❌	✅	Y / Y	⭐️ 5 (149)
Private mountain detached loft	C$37,690	C$150	67%	2	1	2	C$63	❌	❌	✅	N / N	⭐️ 4.8 (243)
Green Water Upper Guest Lodge	C$52,774	C$372	38%	2	1	2	C$107	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
Most beautiful lake front garden suite.	C$45,952	C$267	42%	2	1	2	C$170	❌	❌	❌	Y / Y	⭐️ 5 (93)
Lost Lake Lodge - Deluxe - 2 Bedroom - LL103	C$64,064	C$245	69%	2	2	1	C$154	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Quiet and Luxurious Upper Village Getaway!	C$81,114	C$322	68%	2	2	2	C$218	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
2BR/2BA Cozy All-Season Townhouse	C$39,299	C$258	39%	2	2	3	C$223	❌	❌	❌	Y / Y	⭐️ 5 (76)
2BR - Brand New Listing, Multi-Level Townhome	C$43,189	C$208	55%	2	1	1	C$232	❌	✅	❌	Y / Y	⭐️ 4.2 (9)
Snowgoose at Blackcomb	C$104,363	C$581	44%	2	2	2	C$245	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
New Private Hot tub 2 bedroom-Great location	C$74,262	C$218	89%	2	2	2	C$111	✅	✅	❌	Y / Y	⭐️ 4.8 (147)
Bright-Slope-Side-2 Bdrm-FREE parking-Hot tub	C$49,911	C$209	61%	2	2	3	C$170	✅	✅	❌	Y / Y	⭐️ 4.8 (115)
Beautifully renovated \| Hot tub \| Free parking	C$57,373	C$236	65%	2	2	1	C$278	✅	✅	❌	Y / Y	⭐️ 4.8 (48)
Contemporary Wildwood Get-away	C$84,069	C$261	83%	2	2	2	C$239	✅	✅	❌	Y / Y	⭐️ 5 (128)
2BR Spacious Whistler Retreat w/private hot tub	C$83,815	C$335	68%	2	2	2	C$186	✅	✅	❌	Y / Y	⭐️ 4.8 (150)
Spacious 2Br with King/Hot tub/Pool near Village!	C$66,166	C$238	75%	2	2	2	C$172	✅	✅	❌	Y / Y	⭐️ 4.7 (445)
Ski in/out 1.5 BDRM Updated, POOL OPEN/hot tub	C$44,064	C$180	61%	2	1	2	C$212	✅	✅	❌	Y / Y	⭐️ 5 (65)
Entire Townhouse in Whistler Village w/private hot	C$81,410	C$310	71%	2	2	3	C$170	✅	✅	✅	Y / Y	⭐️ 4.5 (16)
Private hot tub heaven!2 BR/2BA,Pool,Grt location	C$82,569	C$252	87%	2	2	1	C$101	✅	✅	❌	Y / Y	⭐️ 4.9 (466)
Amazing family townhome with private hot tub!	C$79,812	C$283	75%	2	2	3	C$223	✅	✅	✅	Y / Y	⭐️ 4.7 (50)
2BR Townhome with private hot tub and pool. GR 54	C$97,674	C$345	77%	2	2	1	C$79	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
One-level 2BR/2BA Air Cond. private large hot tub.	C$76,631	C$324	64%	2	2	3	C$212	✅	✅	❌	Y / Y	⭐️ 5 (125)
2BR Townhome with private hot tub and pool. GR 76	C$93,271	C$342	74%	2	2	1	C$79	✅	✅	❌	Y / Y	⭐️ 4.8 (22)
2BR Townhome with private hot tub and pool. GR 55	C$163,056	C$568	78%	2	2	1	C$79	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
2BR Townhome with private hot tub and pool. GR 71	C$104,810	C$389	73%	2	2	1	C$79	✅	✅	❌	Y / Y	⭐️ 4.8 (37)
2BR Townhome with private hot tub and pool. GR 99	C$92,476	C$329	76%	2	2	1	C$79	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
Best Village Location! Quiet luxury, no car needed	C$55,282	C$257	58%	2	3	1	C$265	❌	✅	❌	Y / Y	⭐️ 5 (43)
A Jewel in Whistler Village w/ Private Hot Tub	C$93,480	C$274	91%	2	2	3	C$223	✅	✅	❌	Y / Y	⭐️ 4.8 (249)
Aspen #548 Prime Ski-in Ski-out! Pool, Hot tubs!	C$40,365	C$229	45%	2	2	1	C$200	✅	✅	❌	Y / Y	⭐️ 4.8 (63)
Over looking Olympic Plaza- Beautiful mountain	C$60,469	C$277	58%	2	2	2	C$212	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Private Hot Tub, Walking distance to Village/Lifts	C$76,904	C$280	74%	2	2	2	C$127	✅	✅	❌	Y / Y	⭐️ 4.9 (126)
2BR Townhome with private hot tub and pool. GR 30	C$85,310	C$330	70%	2	2	1	C$79	✅	✅	❌	Y / Y	⭐️ 4.8 (18)
Modern quiet townhome with private HOT TUB. Brand	C$67,523	C$301	60%	2	2	3	C$223	✅	✅	✅	Y / Y	⭐️ 4.1 (42)
Aspens SKI-IN and SKI-OUT 2bd	C$49,669	C$177	73%	2	2	2	C$208	✅	✅	❌	Y / Y	⭐️ 5 (49)

Return Metrics

81.83% 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$54,430	CA$108,861	CA$163,291	CA$217,722	CA$272,153	CA$544,306	CA$1,632,919
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000	CA$200,000
Down Payment	CA$50,000	CA$50,000	CA$50,000	CA$50,000	CA$50,000	CA$50,000	CA$50,000
Property Appreciation	CA$7,500	CA$15,225	CA$23,181	CA$31,377	CA$39,818	CA$85,979	CA$356,815
Total Return	CA$311,930	CA$374,086	CA$436,473	CA$499,099	CA$561,971	CA$880,285	CA$2,239,735

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

81.83%

Cap Rate

22.76%

Return on Investment

96.8%

7456 Dogwood St Pemberton, British Columbia, V0N 0A7

2 bed • 1 bath • 4 guests

Purchase Price

382

Airbnb Investor Score

CA$40,041

Annual Profit

22.8%

Cap Rate

81.8%

Cash on Cash

C$88,081

Annual Revenue

BNBCalc predicts this property will get $278 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

CA$69,263

Avg annual revenue

66%

Avg occupancy rate

CA$278

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$30k

C$75k

C$115k

C$165k

CA$54,431

Profit

Revenue

C$88,081

Operating Expenses

C$31,176

Operating Income

C$56,906

Mortgage & Taxes

C$2,475

Profit (Cash Flow)

C$54,431

CA$66,512

Cash Investment

Down Payment

C$50,000

Renos & Furnishing

C$9,012

Closing Costs

C$7,500

Total

C$66,512

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

81.83%

Cap Rate

22.76%

Return on Investment

96.8%