BNBCalc Short Term Rental Investment Analysis Fernie Ski Hill Rd, , BC, V0B 1M6

2 bed • 1.5 bath • 1 guests • $550,000

BNB

Calc

Report by:

yd75

yarko75@gmail.com

Annual Revenue

$45,189

Profit (Cash Flow)

-$11,467

Cap Rate

4.7%

Annual Revenue

$45,189

AirDNA projects $217/night at 57% occupancy ($45,177). Airbtics projects $163/night at 70% occupancy ($41,674). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $217 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,709	$46,311	$54,789	$61,549
Occupancy	65%	71%	74%	77%
Nightly Rate	$135	$171	$194	$210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright \| 2 Q Bed & Sofa Bed \| Grnd Floor Walk Out	$46,451	$170	71%	2	2	2	$94	❌	✅	❌	Y / Y	⭐️ 5 (94)
Fernie ON THE MOUNTAIN luxury 2 bedroom 2 baths	$49,582	$212	61%	2	2	2	$111	❌	✅	❌	Y / Y	⭐️ 5 (19)
2 Bdr Ski Chalet \| Ski-In \| Hot tub \| Sauna	$37,431	$136	70%	2	2	4	$101	❌	✅	❌	Y / Y	⭐️ 4.8 (26)
Contemporary \| Amazing Views \| Walk to Ski Lift	$38,707	$135	73%	2	2	2	$94	❌	✅	❌	Y / Y	⭐️ 4.9 (63)
Ski up to the deck @ Luxury Timberline Condo	$34,172	$125	71%	2	2	4	$88	❌	✅	❌	Y / Y	⭐️ 4.8 (35)
Incredible Mountain Views \| 3 Beds \| Walk to lifts	$51,299	$173	77%	2	2	2	$94	❌	✅	❌	Y / Y	⭐️ 4.9 (45)
2BR Mountainside Condo \| Ski-In \| Corner Unit	$32,228	$101	81%	2	1	4	$84	❌	✅	✅	Y / Y	⭐️ 4.7 (78)
Mountainside Condo at Fernie Alpine Resort	$43,363	$176	64%	2	2	2	$92	❌	✅	❌	Y / Y	⭐️ 4.8 (31)
Ski-in condo with PRIVATE hot tub	$48,541	$210	60%	2	2	2	$111	❌	✅	❌	Y / Y	⭐️ 4.7 (21)
Cozy Hillside Condo - 2 Bedroom, 2 Bath	$56,769	$201	75%	2	2	3	$103	❌	✅	❌	Y / Y	⭐️ 5 (25)

Return Metrics

-8.62% 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)	-$11,466	-$22,933	-$34,400	-$45,867	-$57,334	-$114,668	-$344,005
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,403	$11,139	$17,230	$23,696	$30,560	$71,782	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$120,436	$131,701	$143,829	$156,858	$170,827	$256,268	$990,989

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.62%

Cap Rate

4.66%

Return on Investment

7.85%

Fernie Ski Hill Road Fernie Ski Hill Rd British Columbia, V0B 1M6

2 bed • 1.5 bath • 1 guests

Purchase Price

$45,189

Annual Revenue

BNBCalc predicts this property will get $163 per night with 70% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$43,854

Avg annual revenue

70%

Avg occupancy rate

$163

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

$30k

$40k

$50k

$60k

-$11,467

Profit

Revenue

$45,189

Operating Expenses

$19,555

Operating Income

$25,634

Mortgage & Taxes

$37,101

Profit (Cash Flow)

-$11,467

$132,875

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$6,375

Closing Costs

$16,500

Total

$132,875

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.62%

Cap Rate

4.66%

Return on Investment

7.85%