Public calculator
Airbnb ROI calculator
Short answer — An Airbnb chalet in Sainte-Adèle generates about $80,665 in annual gross revenue at 65% occupancy — Heritage reference cash-on-cash: 12.9% (assumptions editable).
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.
3-bedroom chalet, Project Heritage lot + turnkey build. Assumptions editable in the calculator.
| ADR (average nightly rate) | $340/night |
|---|---|
| Occupancy rate | 65% |
| Annual gross revenue | $80,665 |
| Net operating income (NOI) | $52,432 |
| Cash flow after mortgage | $19,327 |
| Cash-on-cash return | 12.9% |
| Break-even occupancy | 41% |
Past returns do not guarantee future returns. Static 2024–2026 data. Consult a financial planner (AMF) before investing.
Inputs
Results
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
Frequently asked questions
How much does an Airbnb in Sainte-Adèle earn per year?
At $340/night ADR and 65% occupancy, estimated annual gross revenue is about $80,665 — before mortgage and tax. Net operating income (NOI) after operating costs (35% of gross) is about $52,432.
What is the cash-on-cash return on a rental chalet in Sainte-Adèle?
On the Heritage reference scenario (land + build, 25% down, 5.5% rate, 25 years), cash-on-cash is about 12.9%. All assumptions are editable in the calculator above.
What occupancy rate covers the mortgage in Sainte-Adèle?
Break-even (zero cash flow after mortgage and operations) is about 41% at $340/night ADR — 24 points below the scenario occupancy (65%).
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.
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.