BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

2 bed • 1 bath • 4 guests • CA$400,000

BNB

Calc

Annual Revenue

C$48,666

Profit (Cash Flow)

-C$3,597

Cap Rate

5.8%

Annual Revenue

C$48,666

AirDNA projects C$238/night at 43% occupancy ($37,427). Airbtics projects C$226/night at 59% occupancy ($48,666). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, C$226 rate per night.

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

Percentiles25%50%75%90%
RevenueC$39,399C$49,999C$62,185C$80,586
Occupancy53%57%65%72%
Nightly RateC$195C$230C$251C$292

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
Condo Verbier, free shuttle , sauna, spa gym

No image available

C$32,957
C$186
45%
221C$148✅✅❌Y / Y⭐️ 5 (144)
Luxury condo and spa Verbier Tremblant

No image available

C$67,163
C$218
80%
222C$173✅✅❌Y / Y⭐️ 5 (88)
Tremblant les Eaux 2 BR-Walk or shuttle to hill!

No image available

C$47,639
C$197
65%
222C$139✅✅❌Y / Y⭐️ 5 (348)
Les Eaux 235-1/Family Oasis

No image available

C$73,991
C$306
65%
222C$163✅✅❌Y / Y⭐️ 5 (53)
Les Manoirs Tremblant: 1KM to Tremblant Ski Resort

No image available

C$48,869
C$216
60%
222C$127✅✅❌Y / Y⭐️ 5 (92)
Charmant Vieux village 2

No image available

C$33,068
C$136
65%
212C$76❌❌❌Y / Y⭐️ 5 (236)
Bright Mountain View Condo, 8 Minutes to Skiing!

No image available

C$46,690
C$234
54%
212C$82❌❌✅Y / Y⭐️ 5 (93)
Charmant Vieux Village

No image available

C$33,337
C$136
66%
212C$76❌❌❌Y / Y⭐️ 5 (391)
Verbier 10-104 / The Amore

No image available

C$56,630
C$267
56%
222C$163✅✅❌Y / Y⭐️ 5 (17)
Alpinhaus Tremblant - Modern Condo by Ski & Golf

No image available

C$67,313
C$241
72%
222C$179✅✅❌Y / Y⭐️ 5 (47)
Tremblant Les Eaux B - Mont-Tremblant

No image available

C$60,136
C$245
67%
222C$0✅✅❌Y / Y⭐️ 5 (113)
Les Eaux 207-2Mountain adventure

No image available

C$80,922
C$316
68%
222C$163✅✅❌Y / Y⭐️ 5 (21)
Le Champetre Tremblant 2bdrs Condo w/ Fireplace

No image available

C$25,646
C$105
58%
232C$169❌❌❌Y / Y⭐️ 5 (58)
Oasis of Relaxation at Tremblant-les-Eaux ski, spa

No image available

C$74,611
C$219
90%
213C$154✅✅❌Y / Y⭐️ 5 (36)
Bright corner unit steps away from Tremblant

No image available

C$32,149
C$168
49%
222C$143✅❌❌Y / Y⭐️ 5 (154)
The Escape - Modern Condo at Verbier Resort

No image available

C$49,203
C$222
58%
222C$127✅✅❌Y / Y⭐️ 5 (19)
L'Erabliere Retreat in the heart of Old Village

No image available

C$37,787
C$183
54%
222C$154✅❌✅Y / Y⭐️ 5 (18)
Stunning 2BDR in Nature- V2-104

No image available

C$58,165
C$302
51%
222C$163✅✅✅Y / Y⭐️ 5 (55)
ApX Tremblant

No image available

C$29,845
C$137
56%
212C$112✅✅❌Y / Y⭐️ 5 (100)
Les Eaux - 2bdrs w/ Pool & Hot Tub near Village

No image available

C$34,248
C$145
57%
222C$169✅✅❌Y / Y⭐️ 4.5 (63)
Tremblant-Les-Eaux C1

No image available

C$45,881
C$241
52%
2231C$0✅✅❌Y / Y⭐️ 5 (46)
Tremblant-Les-Eaux 201-02

No image available

C$41,947
C$202
54%
221C$245✅✅❌Y / Y⭐️ 5 (3)
Tremblant-Les-Eaux 203-02

No image available

C$49,104
C$208
61%
221C$245✅❌❌Y / Y⭐️ 0 (2)
Entire 2Bed 2Bath Condo @Le Manoirs Mont Tremblant

No image available

C$50,500
C$231
57%
221C$148❌✅✅Y / Y⭐️ 5 (108)
Superbe condo, Ski-in/Ski-out, Piscine, Super Vue!

No image available

C$52,271
C$231
57%
222C$133✅❌❌Y / Y⭐️ 5 (175)
Chalumeau 182-02

No image available

C$39,562
C$249
41%
221C$237❌❌❌Y / Y⭐️ 0 (1)
True ski-in/out modern condo close to village

No image available

C$71,012
C$255
74%
222C$163❌✅❌Y / Y⭐️ 5 (118)
LOCATION ++ Charming ski-in / ski-out 2 Bed 2 Bath

No image available

C$47,338
C$230
55%
222C$148❌❌❌Y / Y⭐️ 5 (88)
Gorgeous Hilltop Getaway | Équinoxe 172-7

No image available

C$53,015
C$249
55%
221C$255✅✅❌Y / Y⭐️ 4 (4)
Altitude 172-04

No image available

C$112,086
C$421
70%
222C$231❌✅❌Y / Y⭐️ 5 (7)
Relax and Explore - Verbier 4-102

No image available

C$44,142
C$260
44%
222C$163✅✅❌Y / Y⭐️ 5 (9)
Tremblant les Eaux

No image available

C$39,656
C$197
52%
222C$109✅✅✅Y / Y⭐️ 5 (128)
Condo Tremblant-Les-Eaux à Louer

No image available

C$42,484
C$230
48%
212C$103✅✅❌Y / Y⭐️ 5 (123)
Le Contemporain - Scandinavian Retreat

No image available

C$43,747
C$277
41%
221C$154✅✅❌Y / Y⭐️ 5 (38)
Condo Mont-Tremblant- Les Manoirs Golf Le Géant

No image available

C$69,646
C$288
65%
223C$154✅✅❌Y / Y⭐️ 5 (118)
Unwind in Style - Les Eaux 215-6

No image available

C$72,200
C$292
65%
222C$163✅✅❌Y / Y⭐️ 5 (65)
Sweet Getaway

No image available

C$72,090
C$236
82%
222C$139✅✅❌Y / Y⭐️ 5 (19)
Tremblant's Best Kept Secret

No image available

C$38,342
C$162
61%
212C$133✅✅❌Y / Y⭐️ 5 (159)
Le Montagnard Sauna Privé, Spa - Tremblant

No image available

C$45,971
C$191
62%
222C$127✅✅❌Y / Y⭐️ 5 (183)

Return Metrics

-3.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$3,596-CA$7,193-CA$10,789-CA$14,386-CA$17,983-CA$35,966-CA$107,898
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$320,000CA$320,000CA$320,000CA$320,000CA$320,000CA$320,000CA$320,000
Down PaymentCA$80,000CA$80,000CA$80,000CA$80,000CA$80,000CA$80,000CA$80,000
Property AppreciationCA$12,000CA$24,360CA$37,090CA$50,203CA$63,709CA$137,566CA$570,904
Total ReturnCA$408,403CA$417,166CA$426,300CA$435,817CA$445,726CA$501,600CA$863,006

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.57%

Cap Rate

5.84%

Return on Investment

12.25%

property-location

Mont Tremblant Circuit Mont-Tremblant, Quebec

2 bed • 1 bath • 4 guests

0

Airbnb Investor Score

-CA$3,596

Annual Profit

5.8%

Cap Rate

-3.6%

Cash on Cash

C$48,666

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$238/night at 43% occupancy.Projected nightly rate is C$226/night at 59% occupancy.

Top 48% of comparables

Top 53% 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$51,137

Avg annual revenue

59%

Avg occupancy rate

CA$226

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$50k

C$80k

C$115k

Sign up to see the data on 40 all comparables

-CA$3,597

Profit

Revenue

C$48,666

Operating Expenses

C$25,280

Operating Income

C$23,386

Mortgage & Taxes

C$26,983

Profit (Cash Flow)

-C$3,597

CA$100,659

Cash Investment

Down Payment

C$80,000

Renos & Furnishing

C$8,659

Closing Costs

C$12,000

Total

C$100,659

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.57%

Cap Rate

5.84%

Profit (Cummulative)

-C$3,597

C$320,000

C$8,659

C$12,000

C$0

Total Gain

C$12,333