BNBCalc Short Term Rental Investment Analysis Chem. du Lac de l'Abies, , QC, J0T 1H0

1 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Annual Revenue

$19,179

Profit (Cash Flow)

$1,026

Cap Rate

1.5%

Annual Revenue

$19,179

AirDNA projects $154/night at 39% occupancy ($21,936). Airbtics projects $89/night at 59% occupancy ($19,178). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 59% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,760	$18,752	$28,391	$37,621
Occupancy	46%	53%	72%	85%
Nightly Rate	$75	$89	$101	$114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chalet en bordure de rivière à 10 min de Tremblant	$21,960	$120	50%	1	1	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (256)
Off Grid Log Cabin, 100 acres	$10,419	$78	32%	1	1	2	$89	❌	❌	✅	N / N	⭐️ 5 (15)
Eco Loft Nature	$19,496	$76	68%	1	1	2	$29	❌	❌	✅	N / Y	⭐️ 5 (117)
'63-Your Riverside Retreat	$53,292	$171	81%	1	1.5	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (366)
'57-Sunshine and Lollipops, join us on Waterfront	$29,419	$104	73%	1	1.5	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (210)
Mountain View, High Speed WIFI, Balcony, Kitchen	$19,096	$61	78%	1	1	1	$43	✅	❌	❌	Y / Y	⭐️ 5 (799)
Condo entier, fully equiped. SKI, spa only summer	$18,132	$82	54%	1	1	1	$48	✅	✅	❌	Y / Y	⭐️ 4.5 (243)
Studio, Kitchen, Private Balcony, High Speed WIFI	$16,611	$56	72%	1	1	1	$43	✅	❌	❌	Y / Y	⭐️ 5 (537)
Le PanoramiK	$14,668	$100	36%	1	1	1	$48	✅	✅	❌	Y / Y	⭐️ 5 (206)
Luxurious & Modern Tremblant Loft+ Pool&Spa Access	$22,311	$101	56%	1	1	31	$73	✅	✅	❌	Y / Y	⭐️ 5 (43)
Perfectly located, cozy condo. Beautiful pool.	$14,630	$88	42%	1	1	1	$44	✅	✅	❌	Y / Y	⭐️ 5 (338)
Studio, Full Kitchen, High Speed WIFI, Balcony	$18,421	$57	79%	1	1	1	$43	✅	❌	❌	Y / Y	⭐️ 5 (685)
Cozy Modern Studio Tremblant+Full Kitchen& Parking	$15,306	$64	60%	1	1	1	$52	✅	✅	❌	Y / Y	⭐️ 5 (496)
Peaceful Modern Studio+Kitchen and Parking	$17,194	$66	66%	1	1	1	$52	✅	✅	❌	N / Y	⭐️ 5 (530)
Cozy Apt w/view, beside trail network, 7min to MTN	$22,230	$112	51%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (170)
Condo with stunning lake and mountain views	$24,154	$70	89%	1	1	1	$71	❌	❌	✅	Y / Y	⭐️ 5 (165)
La Cache Dorée. The golden cache, ski,patinoire	$19,668	$55	89%	1	1	1	$48	✅	✅	❌	Y / Y	⭐️ 5 (420)
Modern Lodge Pool & Spa \| Mont-Tremblant	$19,999	$110	47%	1	1	2	$63	✅	✅	❌	Y / Y	⭐️ 5 (104)
Studio LIVTremblant 203	$18,566	$106	44%	1	1	1	$48	✅	✅	❌	Y / Y	⭐️ 5 (52)
A/C Condo avec belle vue, wifi Amazon Prime	$13,413	$76	43%	1	1	1	$48	✅	❌	❌	Y / Y	⭐️ 4.5 (93)
Complexe LIVTremblant - LIV2	$19,267	$96	50%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 5 (128)
Complexe LIVTremblant - LIV6	$14,749	$82	43%	1	1	1	$48	❌	❌	❌	N / Y	⭐️ 5 (108)
Cottage Vibe Condo with Views of Mont-Tremblant	$12,953	$76	41%	1	1	2	$96	❌	❌	❌	Y / Y	⭐️ 5 (356)
Le Coin Relax Tremblant (CITQ 300784)	$17,443	$91	49%	1	1	2	$74	❌	❌	✅	Y / Y	⭐️ 5 (113)
La Suite Évasion Tremblant (CITQ 305701)	$17,889	$88	53%	1	1	2	$74	❌	❌	✅	N / Y	⭐️ 5 (143)
"The View"- Romantic - La Vie est Belle Tremblant!	$49,141	$130	100%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (328)
Charming Condo with Views of Mont-Tremblant	$20,440	$75	66%	1	1	2	$96	❌	❌	❌	Y / Y	⭐️ 5 (144)
1 BR condo with lake view & steps from ski resort	$28,555	$81	94%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (215)
La Bête Oasis: Cozy & Chic Chalet: Ski, Pool, Golf	$24,680	$109	58%	1	1	2	$73	✅	❌	❌	Y / Y	⭐️ 5 (161)
Tranquility Lodge by Instant Suites \| La Bete Golf	$20,118	$58	83%	1	1	31	$59	❌	❌	❌	Y / Y	⭐️ 5 (252)
Viking Sherlter (Enr 627632)	$15,020	$114	36%	1	0	2	$0	❌	❌	❌	N / N	⭐️ 5 (63)
The Beaver's shelter du Lac Demelé (Enr 627632)	$12,810	$100	35%	1	0	2	$0	❌	❌	✅	N / N	⭐️ 5 (124)
condo le cozy tremblant ( citq 304669 )	$24,210	$92	69%	1	1	1	$48	✅	✅	❌	Y / Y	⭐️ 5 (210)
Romantic 2 Floor Loft near Lake and Ski Village	$18,253	$97	48%	1	1	1	$29	❌	❌	❌	N / N	⭐️ 4.5 (54)
The Mont-Tremblant Hideaway by InstantSuites	$22,397	$66	85%	1	1	31	$59	✅	❌	❌	Y / Y	⭐️ 5 (126)
Cabane dans les arbres d'en haut (Enr 627632)	$14,640	$100	40%	1	0	2	$0	❌	❌	✅	N / N	⭐️ 5 (192)
Lake CABIN (Enr 627632)	$17,392	$99	48%	1	0	2	$0	❌	❌	❌	N / N	⭐️ 5 (198)
Beautiful 2-floor Loft Near Lake and Ski Village	$16,019	$79	52%	1	1	1	$33	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
The Alpine Nest-3 Beds\|4 Guests\|Free Parking\|Pool	$22,147	$91	59%	1	1	1	$63	✅	❌	❌	Y / Y	⭐️ 5 (17)
Le Studio - petit déjeuner inclus.	$22,053	$118	50%	1	1	31	$22	❌	✅	❌	N / Y	⭐️ 5 (93)

Return Metrics

2.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,025	$2,051	$3,077	$4,102	$5,128	$10,256	$30,770
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$207,025	$214,231	$221,622	$229,204	$236,983	$279,040	$516,223

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.04%

Cap Rate

1.5%

Return on Investment

17.89%

Chem. du Lac de l'Abies Québec, J0T 1H0

1 bed • 1 bath • 2 guests

Purchase Price

-24

Airbnb Investor Score

-$10,485

Annual Profit

1.5%

Cap Rate

2.0%

Cash on Cash

$19,179

Annual Revenue

BNBCalc predicts this property will get $89 per night with 59% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$20,479

Avg annual revenue

59%

Avg occupancy rate

$89

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

$10k

$25k

$40k

$55k

$1,026

Profit

Revenue

$19,179

Operating Expenses

$16,173

Operating Income

$3,006

Mortgage & Taxes

$1,980

Profit (Cash Flow)

$1,026

$50,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,250

Closing Costs

$6,000

Total

$50,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.04%

Cap Rate

1.5%

Return on Investment

17.89%