BNBCalc.com Investment Analysis Report of 805 Allée Guy-Gérin-Lajoie, Mont-Tremblant, QC, Canada

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

BNB

Calc

Return Metrics

7.9% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.9%

Cap Rate

8.88%

Return on Investment

22.64%

Annual Revenue

C$52,991

AirDNA projects C$284/night at 51% occupancy ($52,991). Airbtics projects C$233/night at 49% occupancy ($41,748). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
RevenueC$27,814C$42,395C$66,598C$79,060
Occupancy41%47%59%65%
Nightly RateC$181C$239C$299C$320

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beautiful & sunny home! 3 bedroom & day bed (dbl)
C$63,322
C$270
63%
3182C$131✅❌❌N / Y⭐️ 4.8 (59)Profile

B

CHALET PORTE ROUGE - 3 Bedrooms, 8 min to village
C$35,042
C$185
51%
3163C$53❌❌✅N / Y⭐️ 4.8 (197)Profile

C

Tremblant Retreat
C$57,592
C$319
44%
3462C$205❌❌❌N / Y⭐️ 5 (119)Profile

D

JACK : spacious condo in Tremblant
C$43,460
C$306
37%
33102C$226❌❌❌N / Y⭐️ 4.8 (121)Profile

E

Welcoming sanctuary hidden in plain sight
C$29,936
C$164
49%
3162C$105❌❌✅N / Y⭐️ 4.8 (101)Profile

Operating Expenses

Monthly Expenses

C$2,196

Annual Expenses

C$26,347

Utilities

C$626

Internet + TV

C$142

Water/Sewer

C$100

Garbage

C$71

Electric

C$164

Gas

C$78

Other

C$71

Maintenance

C$1,437

Property Insurance

C$213

HOA

C$0

Landscaping

C$213

Ongoing Repairs

C$213

Supplies

C$213

Software

C$71

Pest Control

C$71

Permits

C$0

Other

C$0

Cleaning Cost

C$442

Management & Platform Fees

C$132

Platform Fee (i.e. Airbnb)

C$132

Property Manager Fee

C$0

Mortgage & Taxes

Monthly Mortgage & Tax

C$1,686

Annual Mortgage & Tax

C$20,232

Downpayment

Purchase Price

C$300,000

Percent Down

20%

Total Downpayment

C$60,000

Total Loan Amount

C$240,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

C$1,439

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

C$247

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$145,907

Profit on this property

$26,644

Your total deduction

$136,471

So, your new taxable income is your previous income minus your total deduction ($150,000 - $136,471)

$13,529

Your old tax bill

$45,000

Your new tax bill

$4,059

Estimated tax savings

$40,941

property-location

805 All. Guy-Gérin-Lajoie Mont-Tremblant, Québec, J8E 2W5

3 bed • 2 bath • 8 guests

Purchase Price

59

Airbnb Investor Score

CA$6,412

Annual Profit

8.9%

Cap Rate

7.9%

Cash on Cash

C$52,991

Annual Revenue

BNBCalc predicts this property will get $233 per night with 49% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

C$0k

C$100k

C$195k

C$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.9%

Cap Rate

8.88%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Your total deduction

$36,975

Your adjusted annual income

$150,000 - $36,975 = $113,025

Taxes on $113,025 (30%)

$33,908

Your old tax bill

$45,000

Your new tax bill

$33,908

Estimated tax savings

$11,092

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com