Mont Tremblant Circuit Mont-Tremblant, Quebec
2 bed • 1 bath • 4 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%