1059 Tanglewood Pl Parksville, British Columbia, V9P 2E4
2 bed • 1 bath • 6 guests
Airbnb Investor Score
-CA$15,480
Annual Profit
5.0%
Cap Rate
-7.2%
Cash on Cash
C$74,582
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$302/night at 55% occupancy.Projected nightly rate is C$244/night at 66% occupancy.
Top 26% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
CA$61,367
Avg annual revenue
66%
Avg occupancy rate
CA$245
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$35k
C$70k
C$105k
C$145k
Sign up to see the data on 40 all comparables
-CA$15,480
Profit
Revenue
C$74,582
Operating Expenses
C$29,351
Operating Income
C$45,231
Mortgage & Taxes
C$60,711
Profit (Cash Flow)
-C$15,480
CA$215,980
Cash Investment
Down Payment
C$180,000
Renos & Furnishing
C$8,980
Closing Costs
C$27,000
Total
C$215,980
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.16%
Cap Rate
5.02%