Airbnb revenue · Estérel
Airbnb revenue in Estérel — what a short-term rental chalet earns
Short answer — An Airbnb chalet in Estérel generates about $96,178 in annual gross revenue at 62% occupancy — Heritage reference cash-on-cash: 14.9% (assumptions editable).
Estimate based on Heritage assumptions for Estérel (ADR, occupancy, operating costs). All assumptions are editable — use yours.
Default assumptions for Estérel — editable in the calculator below. Static 2024/2026 data, refreshed 2026-05-22.
| ADR (average nightly rate) | $425/night |
|---|---|
| Occupancy rate | 62% |
| Annual gross revenue | $96,178 |
| Net operating income (NOI) | $62,515 |
| Cash flow after mortgage | $25,210 |
| Cash-on-cash return | 14.9% |
| Break-even occupancy | 37% |
Inputs
Results
Informational estimate. Not financial advice. Real returns depend on lot, design, management and market conditions.
Total project: $675,000 · Down payment: $168,750 · Loan: $506,250 · 226 nights/year
Frequently asked questions
How much does an Airbnb in Estérel earn per year?
At $425/night ADR and 62% occupancy, estimated annual gross revenue is about $96,178 — before mortgage and tax. Net operating income (NOI) after operating costs (35% of gross) is about $62,515.
What is the cash-on-cash return on a rental chalet in Estérel?
On the Heritage reference scenario (land + build, 25% down, 5.5% rate, 25 years), cash-on-cash is about 14.9%. All assumptions are editable in the calculator above.
What occupancy rate covers the mortgage in Estérel?
Break-even (zero cash flow after mortgage and operations) is about 37% at $425/night ADR — 25 points below the scenario occupancy (62%).
Where do the ADR and occupancy figures come from?
Per-municipality ADR and occupancy combine the AirDNA median for 2–4 bedroom chalets (2024/2026) and Heritage operating data on comparable chalets. Time window: 2024/2026. Last updated: 2026-05-22.
Do these estimates include taxes and property management?
NOI includes routine operating costs (cleaning, platforms, utilities, maintenance) at 35% of gross — not full-service management at 20–25% or income tax. Consult a tax specialist (AMF) before investing.
Methodology
- ADR (average nightly rate) from the AirDNA median for 2–4 bedroom chalets 2024–2026, calibrated per municipality.
- Median occupancy for comparable chalets in the MRC.
- Operating costs 35% of gross: cleaning 12%, platforms 14%, management 5%, utilities 4%.
- Financing: current Canadian A-lender rates, 25 years, 25% down payment.
Static data refreshed monthly — 2024–2026 window. Past returns do not guarantee future returns.
Take the next step
Reserve your lot at Sainte-Adèle before the next phase.
70+ certified lots at Sainte-Adèle. The calculator gives you a realistic return estimate before the first visit.