BNBCalc Short Term Rental Rental Arbitrage Analysis 2211 Marmot Place, Whistler, BC, Canada

1 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$31,579

Profit (Cash Flow)

-$32,526

Cash on Cash Return

-747.7%

Annual Revenue

$31,579

AirDNA projects $162/night at 51% occupancy ($30,176). Airbtics projects $131/night at 66% occupancy ($31,578). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,831	$30,297	$45,005	$54,479
Occupancy	58%	65%	77%	84%
Nightly Rate	$112	$121	$153	$168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mountain Views & Steps to Ski Lifts	$29,368	$82	92%	1	1	1	$73	❌	❌	❌	Y / Y	⭐️ 5 (636)
Creekside Cozy Condo in Whistler/4min walk to lift	$27,937	$89	81%	1	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (81)
The Gondola Village Treehouse	$41,688	$120	91%	1	1	1	$66	❌	❌	❌	Y / Y	⭐️ 5 (210)
WHISTLER Luxury Ski In/Out+ Parking+HotTub + Pool	$24,657	$71	77%	1	1	1	$103	✅	✅	❌	Y / Y	⭐️ 5 (215)
Charming Creekside Loft, Steps to Gondola	$32,326	$119	69%	1	1	1	$81	❌	❌	❌	Y / Y	⭐️ 5 (48)
Treetop Bear's Den Creekside-steps from gondola!	$27,429	$121	61%	1	1	2	$103	❌	❌	❌	N / Y	⭐️ 5 (117)
ZenAway \| 1BR+Loft/5 min walk to Creekside Gondola	$39,094	$177	58%	1	1	1	$108	❌	❌	❌	Y / Y	⭐️ 5 (29)
Modern 1BR Creekside Chalet	$25,649	$113	58%	1	1	2	$103	❌	❌	❌	Y / Y	⭐️ 5 (72)
Sunset in Creekside - 4 min Walk to Gondola	$24,527	$101	64%	1	1	2	$96	❌	❌	❌	N / Y	⭐️ 5 (54)
Heated pool, hot tub, sauna, BBQ, gondola & lakes!	$31,617	$135	62%	1	1	2	$81	✅	✅	❌	Y / Y	⭐️ 5 (167)
LARGE 1 BEDROOM CONDO STEPS TO CREEKSIDE GONDOLA	$22,751	$111	53%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (158)
Retreat with Cabin Feel, Wood Fire,Steps to Lift	$19,139	$145	35%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (132)
1 Bedroom, Fast WiFi, Free Parking, Near Gondola	$38,529	$118	87%	1	1	2	$63	❌	❌	❌	Y / Y	⭐️ 5 (247)
Charming Whistler Loft + 1BR Condo	$21,434	$79	66%	1	1	1	$111	❌	❌	❌	Y / Y	⭐️ 5 (29)
Mountain Escape in Whistler's Creekside	$39,403	$143	73%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (121)
Bright + Cozy Unit with private bike storage!	$28,965	$158	47%	1	1	3	$111	❌	❌	❌	Y / Y	⭐️ 5 (33)
Cozy 1BR Walk to Gondola, Sleep 4, Free Parking	$26,842	$101	67%	1	1	1	$114	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Modern 1-bdrm Creekside condo with rooftop deck	$39,959	$161	66%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (72)
Gondola Haus - Free parking & near ski lifts	$28,625	$86	82%	1	1	1	$96	❌	❌	❌	Y / Y	⭐️ 5 (100)
Modern condo, steps to Gondola with Pool/Hot tub	$36,577	$120	79%	1	1	2	$85	✅	✅	❌	Y / Y	⭐️ 5 (150)
1 Bedroom - 0113 Lake Placid by WVC	$36,039	$126	74%	1	1	2	$111	✅	✅	❌	Y / Y	⭐️ 4 (5)
The Live Edge - Whistler Creekside 300m to Gondola	$39,272	$145	74%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Whistler Coach House	$23,667	$117	54%	1	1	3	$88	✅	✅	❌	Y / Y	⭐️ 5 (128)
Amazing Whistler Creekside Loft!	$54,185	$168	81%	1	1	2	$81	✅	✅	❌	Y / Y	⭐️ 5 (13)
Cozy Loft Condo Steps From Creekside Gondola	$28,827	$117	64%	1	1	2	$52	❌	❌	❌	Y / Y	⭐️ 4.5 (229)
Avocado Guesthouse ~ 3-minute walk to gondola!	$39,344	$215	50%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (104)
Stylish Retreat/steps to Gondola/pool&hot tub	$43,299	$180	63%	1	1	1	$103	✅	✅	❌	Y / Y	⭐️ 5 (101)
Whistler Creek Lodge (at Creekside)	$50,513	$153	84%	1	1	3	$110	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Chic 1BR steps from Gondola \| Pool Hot Tub & Sauna	$29,897	$109	67%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (61)
Quiet Creekside 1BRM:Fireplace,Patio,Free Parking!	$39,978	$164	64%	1	1	3	$109	❌	❌	❌	Y / Y	⭐️ 5 (22)
1BR + Loft \| Amazing Patio \| Near Gondola \| Cozy	$27,482	$120	57%	1	1	1	$148	❌	❌	❌	N / Y	⭐️ 5 (15)
Ski-in/Ski-out Mini Townhouse Whistler, Creekside	$23,890	$125	52%	1	1	2	$91	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
Walk to the Slopes, Lake Placid Lodge in Creekside	$60,664	$221	75%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (12)
Renovated fully in 2020. Perched high up in	$34,584	$156	58%	1	1	3	$111	❌	❌	✅	N / Y	⭐️ 4.5 (31)
Rustic cozy hideaway - Creekside base / 1BR+loft	$29,891	$137	58%	1	1	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (104)
ZenAway \| 1BR/ 5 min walk to gondola/ Rustic Chic	$27,372	$116	63%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (110)
Stunning 1BR-Steps to Mtn. Hot Tub,Fireplace&Sauna	$25,659	$121	55%	1	1	3	$108	✅	✅	❌	Y / Y	⭐️ 5 (156)
SLOPE SIDE 1BR KING:Steps to Mtn,HotTub,Pool,Sauna	$38,483	$129	79%	1	1	2	$108	✅	✅	❌	Y / Y	⭐️ 5 (83)
Stunning 1BR, Steps to Gondola, HotTub,Pool, Sauna	$21,604	$165	33%	1	1	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (20)
Cozy Creekside 1BR \| ➽Close to Lift ➽Free Parking	$41,059	$110	98%	1	1	2	$122	❌	❌	❌	Y / Y	⭐️ 5 (99)

Return Metrics

-747.73% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$32,526	-$65,052	-$97,578	-$130,105	-$162,631	-$325,262	-$975,788
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$32,526	-$65,052	-$97,578	-$130,105	-$162,631	-$325,262	-$975,788

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-747.73%

Payback Period Days

Return on Investment

-747.73%

2211 Marmot Pl Whistler, British Columbia, V0N 1B2

1 bed • 1 bath • 6 guests

Monthly Rent

$31,579

Annual Revenue

BNBCalc predicts this property will get $131 per night with 66% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$33,055

Avg annual revenue

66%

Avg occupancy rate

$131

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

$20k

$30k

$45k

$60k

-$32,526

Profit

Revenue

$31,579

Operating Expenses

$16,105

Operating Income

$15,474

Net Effective Rent

$48,000

Profit (Cash Flow)

-$32,526

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-747.73%

Payback Period Days