Airbnb revenue · Lac-des-Seize-Îles
Airbnb revenue in Lac-des-Seize-Îles — what a short-term rental chalet earns
Estimate based on Sainte-Adèle assumptions (ADR, occupancy, operating costs) and a Heritage lot in Lac-des-Seize-Îles. All assumptions are editable — use yours.
Inputs
Results
Cash-on-cash return3.1 %
Annual gross revenue$57,214
Net operating income$37,189
Debt service$32,608
Annual cash flow$4,581
Cap rate6.3 %
Break-even occupancy48 %
Informational estimate. Not financial advice. Real returns depend on lot, design, management and market conditions.
Total project: $590,000 · Down payment: $147,500 · Loan: $442,500 · 201 nights/year
Methodology
- ADR (average nightly rate) from the Sainte-Adèle median of active Airbnb listings 2024–2026.
- Median occupancy for 2–4 bedroom chalets in MRC des Pays-d'en-Haut.
- Operating costs 35 % of gross: cleaning 12 %, platforms 14 %, management 5 %, utilities 4 %.
- Financing: current Canadian A-lender rates, 25 years, 25 % down payment.
Public sources cited in the FAQ; recomputed monthly from Dominion data.
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.