BNBCalc Short Term Rental Investment Analysis BC-99, Pemberton, BC,

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

BNB

Calc

Annual Revenue

C$62,792

Profit (Cash Flow)

-C$8,862

Cap Rate

5.4%

Annual Revenue

C$62,792

AirDNA projects C$155/night at 61% occupancy ($34,553). Airbtics projects C$221/night at 69% occupancy ($55,732). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 82% occupancy rate, C$210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	C$36,595	C$50,626	C$65,074	C$110,055
Occupancy	57%	70%	82%	89%
Nightly Rate	C$172	C$192	C$210	C$329

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private 1 bedroom custom built cabin close to town	C$47,793	C$188	69%	1	1	2	C$26	❌	❌	❌	N / N	⭐️ 5 (436)
The Pinewood Hideaway-Newly renovated 1 bed suite	C$35,721	C$178	54%	1	1	2	C$69	❌	❌	❌	Y / Y	⭐️ 5 (62)
Pemberton 1 Bedroom Apartment ( Licence # 775)	C$32,643	C$109	80%	1	1	2	C$63	❌	❌	❌	Y / Y	⭐️ 5 (284)
Pebble Creek B&B	C$65,684	C$204	87%	1	1	2	C$53	❌	❌	❌	N / Y	⭐️ 5 (137)
Quiet Getaway #3	C$21,770	C$157	38%	1	1	1	C$0	❌	❌	✅	Y / Y	⭐️ 5 (235)
Mountain View : Modern 1 Bedroom Private Suite	C$59,921	C$192	82%	1	1	1	C$90	❌	❌	❌	Y / Y	⭐️ 5 (204)
Vaulted 1 Bed/1 Bath Pemberton Suite	C$36,394	C$155	61%	1	1	1	C$63	❌	❌	❌	N / N	⭐️ 4.8 (119)
Pemberton Valley 1 bedroom suite	C$31,952	C$174	48%	1	1	1	C$126	❌	❌	❌	N / Y	⭐️ 4.5 (43)
The BridgeWater Chalet - Click each image for info	C$39,046	C$340	31%	1	1	2	C$132	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Private, large 1 bedroom suite	C$39,036	C$135	77%	1	1	2	C$90	❌	❌	❌	N / Y	⭐️ 5 (74)
Converted 1967 Greyhound Bus	C$46,265	C$157	80%	1	1	2	C$42	❌	❌	✅	N / N	⭐️ 5 (51)
The Quiet Place	C$57,866	C$158	99%	1	1	2	C$42	❌	❌	❌	N / N	⭐️ 5 (76)
Elegant Garden 1BR Apartment w/ Mount Currie view	C$40,396	C$207	53%	1	1	2	C$106	❌	❌	❌	Y / Y	⭐️ 5 (142)
Cozy Mountain Cabin + Entertainment	C$118,204	C$340	94%	1	1	2	C$106	✅	✅	❌	Y / Y	⭐️ 5 (196)
The Cabin at Sweetwater	C$85,229	C$254	90%	1	1	2	C$106	❌	✅	❌	Y / Y	⭐️ 5 (164)
Studio Apartment in Stunning Whistler Estate Home	C$55,846	C$164	92%	1	1	1	C$26	❌	❌	❌	N / Y	⭐️ 5 (618)
Rustic Mountain Refuge	C$40,716	C$182	61%	1	1	3	C$0	❌	❌	✅	Y / Y	⭐️ 5 (29)
The Suite at Greenwood Country INN	C$44,726	C$205	59%	1	1	2	C$47	❌	✅	❌	Y / Y	⭐️ 5 (96)
Cosy country Coach House close to town.	C$30,045	C$221	35%	1	1	2	C$159	❌	✅	❌	Y / Y	⭐️ 5 (97)
Wedge Mountain Cabin Whistler	C$50,006	C$164	82%	1	1	1	C$26	❌	❌	❌	N / Y	⭐️ 5 (572)
Lost Lake Lodge - 1 Bedroom - #519	C$55,820	C$210	70%	1	1	1	C$111	✅	❌	❌	Y / Y	⭐️ 0 (1)
Top Floor, Newly Renovated Gem \| #401	C$55,964	C$194	77%	1	1	1	C$111	✅	❌	❌	Y / Y	⭐️ 0 (2)
Pool, Hot tub, free parking + ski-in/ski out condo	C$54,391	C$198	71%	1	1	2	C$138	✅	✅	❌	Y / Y	⭐️ 5 (122)
Last Run Inn: Ski in/ski out Whistler condo	C$47,929	C$177	70%	1	1	2	C$178	✅	✅	✅	Y / Y	⭐️ 5 (68)
Upper Village - ski in & out with pool/hot tub	C$54,134	C$251	52%	1	1	4	C$175	✅	✅	❌	Y / Y	⭐️ 5 (50)
Private Hot tub & FREE parking in Whistler Village	C$83,048	C$329	66%	1	1	2	C$106	✅	✅	❌	Y / Y	⭐️ 5 (378)
Freshly Reno'd Village Condo with Private Hot Tub	C$80,883	C$247	88%	1	1	10	C$148	✅	✅	❌	Y / Y	⭐️ 5 (175)
Best skiin skiout condo #3Aspens	C$153,043	C$821	50%	1	1	1	C$144	✅	✅	❌	N / N	⭐️ 0 (2)
1BR next to slopes, Hot tub, Pool, Gym	C$55,714	C$194	76%	1	1	3	C$128	✅	✅	❌	Y / Y	⭐️ 5 (111)
Mountain Haven: Ski In-Out Condo with Scenic Views	C$39,802	C$172	60%	1	1	2	C$131	✅	✅	❌	Y / Y	⭐️ 5 (170)
Tranquillity at your doorstep!	C$30,835	C$188	42%	1	1	1	C$106	❌	❌	❌	N / Y	⭐️ 5 (24)
Aspen #113 Prime Ski-in Ski-out! Pool, Hot tubs!	C$38,750	C$198	53%	1	1	1	C$155	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
The "Lo-down"- not your typical Whistler condo	C$52,754	C$177	79%	1	1	2	C$168	❌	❌	❌	Y / Y	⭐️ 5 (145)
Whistler Village Retreat Studio	C$63,677	C$194	86%	1	1	1	C$106	❌	❌	✅	Y / Y	⭐️ 5 (286)
Spacious condo at Glacier Lodge with ski-in/ski-ou	C$47,586	C$188	68%	1	1	7	C$154	✅	✅	❌	Y / Y	⭐️ 5 (19)
The Best ski in ski out condo at Aspens	C$121,582	C$498	65%	1	1	1	C$132	✅	✅	❌	Y / Y	⭐️ 4.5 (46)
Renovated Marquise on Blackcomb slopeside condo	C$50,783	C$165	83%	1	1	1	C$154	✅	✅	❌	Y / Y	⭐️ 5 (12)
Whistler Winter Retreat: Townhome w Private HotTub	C$70,752	C$211	89%	1	1	1	C$111	✅	✅	❌	Y / Y	⭐️ 4.5 (637)
Ski, Soak in Private Hot Tub & Stay by Village	C$55,226	C$188	77%	1	1	1	C$111	✅	✅	❌	Y / Y	⭐️ 4.5 (346)
<PERSONAL HOT TUB>FREE parking & in-suite laundry	C$62,434	C$205	79%	1	1	2	C$122	✅	✅	✅	Y / Y	⭐️ 5 (373)

Return Metrics

-5.69% 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$8,862	-CA$17,724	-CA$26,587	-CA$35,449	-CA$44,312	-CA$88,624	-CA$265,872
Revenue Appreciation	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0	CA$0
Home Equity	CA$520,000	CA$520,000	CA$520,000	CA$520,000	CA$520,000	CA$520,000	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$660,637	CA$671,860	CA$683,685	CA$696,131	CA$709,216	CA$784,921	CA$1,311,848

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.69%

Cap Rate

5.38%

Return on Investment

10.94%

BC-99 Pemberton, British Columbia

1 bed • 1 bath • 1 guests

Purchase Price

-10

Airbnb Investor Score

-CA$8,862

Annual Profit

5.4%

Cap Rate

-5.7%

Cash on Cash

C$62,792

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects C$155/night at 61% occupancy ($34,553.42). Airbtics projects C$221/night at 69% occupancy ($55,732).

Occupancy Rate

Top 26% 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$56,359

Avg annual revenue

69%

Avg occupancy rate

CA$222

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$65k

C$105k

C$155k

-CA$8,862

Profit

Revenue

C$62,792

Operating Expenses

C$27,807

Operating Income

C$34,985

Mortgage & Taxes

C$43,847

Profit (Cash Flow)

-C$8,862

CA$155,603

Cash Investment

Down Payment

C$130,000

Renos & Furnishing

C$6,103

Closing Costs

C$19,500

Total

C$155,603

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.69%

Cap Rate

5.38%

Return on Investment

10.94%