Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Mont Tremblant Circuit, Mont-Tremblant, QC, Canada

3 bed • 2 bath • 8 guests • CA$300,000

BNB

Calc

Annual Revenue

C$55,394

Profit (Cash Flow)

C$25,514

Cap Rate

9.5%

Annual Revenue

C$55,394

AirDNA projects C$460/night at 30% occupancy ($50,358). Airbtics projects C$310/night at 51% occupancy ($57,698). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 33% occupancy rate, C$460 rate per night.

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

Percentiles25%50%75%90%
RevenueC$34,953C$54,275C$80,809C$113,729
Occupancy41%51%60%68%
Nightly RateC$222C$279C$354C$441

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$67,860
C$256
68%
332C$212❌✅✅Y / Y⭐️ 5 (54)
C$64,803
C$223
77%
332C$170❌❌✅Y / Y⭐️ 4.8 (244)
C$25,219
C$120
52%
332C$202✅❌❌Y / Y⭐️ 4.8 (21)
C$97,909
C$514
51%
332C$202✅❌❌Y / Y⭐️ 5 (25)
C$34,544
C$245
35%
331C$292✅❌❌Y / Y⭐️ 4.3 (3)
C$44,938
C$238
48%
311C$133❌❌❌Y / Y⭐️ 4.9 (82)
C$43,342
C$199
52%
333C$265❌❌✅Y / Y⭐️ 4.9 (69)
C$67,709
C$340
52%
332C$170❌❌❌Y / Y⭐️ 5 (57)
C$78,507
C$333
61%
332C$213❌✅❌Y / Y⭐️ 5 (44)
C$80,351
C$412
52%
332C$196✅✅❌Y / Y⭐️ 5 (27)
C$47,049
C$173
71%
332C$212✅❌❌Y / Y⭐️ 4.9 (344)
C$81,780
C$380
56%
3331C$212❌✅✅Y / Y⭐️ 5 (61)
C$48,858
C$353
36%
332C$196✅✅❌Y / Y⭐️ 5 (18)
C$74,133
C$328
60%
332C$207❌✅❌Y / Y⭐️ 5 (99)
C$27,804
C$98
58%
3131C$197❌✅❌Y / Y⭐️ 4.7 (26)
C$57,578
C$246
59%
332C$308✅❌❌Y / Y⭐️ 5 (2)
C$71,642
C$305
61%
332C$207❌✅✅Y / Y⭐️ 4.9 (35)
C$67,893
C$304
58%
332C$207❌✅✅Y / Y⭐️ 5 (29)
C$81,188
C$441
50%
332C$425❌✅❌Y / Y⭐️ 4.9 (60)
C$129,291
C$571
61%
332C$196❌✅❌Y / Y⭐️ 5 (56)
C$52,877
C$307
44%
332C$186✅❌✅Y / Y⭐️ 5 (95)
C$35,371
C$236
39%
332C$192✅❌❌Y / Y⭐️ 4.9 (92)
C$56,781
C$218
68%
312C$160❌❌✅Y / Y⭐️ 4.8 (15)
C$29,101
C$222
35%
322C$170❌❌✅Y / Y⭐️ 4.9 (93)
C$52,312
C$143
94%
322C$180❌✅✅Y / Y⭐️ 4.7 (220)
C$85,821
C$402
57%
322C$196✅✅❌Y / Y⭐️ 5 (72)
C$53,918
C$300
46%
332C$207❌❌✅Y / Y⭐️ 4.9 (20)
C$28,903
C$213
33%
3331C$190❌❌❌Y / Y⭐️ 4.5 (21)
C$66,850
C$219
81%
322C$239✅✅❌Y / Y⭐️ 4.9 (152)
C$163,566
C$1,076
41%
332C$311✅❌❌Y / Y⭐️ 5 (7)
C$64,480
C$363
46%
332C$213❌✅✅Y / Y⭐️ 5 (18)
C$79,508
C$441
49%
334C$160❌❌❌Y / Y⭐️ 5 (25)
C$67,004
C$383
41%
322C$255✅✅❌Y / Y⭐️ 5 (47)
C$52,316
C$212
66%
322C$212✅❌❌Y / Y⭐️ 5 (38)
C$42,236
C$269
41%
322C$207❌✅❌Y / Y⭐️ 5 (45)
C$47,436
C$246
48%
322C$317✅✅❌Y / Y⭐️ 4.5 (7)
C$59,528
C$330
48%
323C$160✅✅❌Y / Y⭐️ 5 (95)

Return Metrics

26.5% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)CA$25,513CA$51,027CA$76,541CA$102,055CA$127,569CA$255,138CA$765,415
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$225,000CA$225,000CA$225,000CA$225,000CA$225,000CA$225,000CA$225,000
Down PaymentCA$75,000CA$75,000CA$75,000CA$75,000CA$75,000CA$75,000CA$75,000
Property AppreciationCA$9,000CA$18,270CA$27,818CA$37,652CA$47,782CA$103,174CA$428,178
Total ReturnCA$334,513CA$369,297CA$404,359CA$439,708CA$475,351CA$658,313CA$1,493,594

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.5%

Cap Rate

9.49%

Return on Investment

40.68%

property-location

Mont Tremblant Circuit Mont-Tremblant, Quebec

3 bed • 2 bath • 8 guests

117

Airbnb Investor Score

CA$9,729

Annual Profit

9.5%

Cap Rate

26.5%

Cash on Cash

C$55,394

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$460/night at 30% occupancy.Projected nightly rate is C$310/night at 51% occupancy.

Top 91% of comparables

Top 11% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

CA$60,326

Avg annual revenue

51%

Avg occupancy rate

CA$311

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$70k

C$115k

C$165k

Sign up to see the data on 40 all comparables

CA$25,514

Profit

Revenue

C$55,394

Operating Expenses

C$26,910

Operating Income

C$28,484

Mortgage & Taxes

C$2,970

Profit (Cash Flow)

C$25,514

CA$87,246

Cash Investment

Down Payment

C$75,000

Renos & Furnishing

C$12,246

Total

C$87,246

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.5%

Cap Rate

9.49%