Public calculator

Airbnb ROI calculator

Estimate the cash-on-cash return of an Airbnb chalet at Sainte-Adèle from your land price, build cost, daily rate (ADR) and occupancy. Every assumption is visible and editable.

Inputs

Results

Cash-on-cash return7.5 %
Annual gross revenue$68,255
Net operating income$44,366
Debt service$33,105
Annual cash flow$11,260
Cap rate7.4 %
Break-even occupancy41 %

Informational estimate. Not financial advice. Real returns depend on lot, design, management and market conditions.
Total project: $599,000 · Down payment: $149,750 · Loan: $449,250 · 201 nights/year

Reading the results

Cash-on-cash

Annual return on the down payment. Above 8 %, the investment is productive and on par with a stock-market allocation; above 12 % it starts compensating for management risk.

Cap rate

Project return ignoring financing. Useful for comparing two lots side-by-side and for getting a broker valuation.

Break-even occupancy

Minimum occupancy that covers mortgage + operations. If it's under 45 %, the safety margin is comfortable for Sainte-Adèle.

Next steps

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.