2 bed • 1 bath • 6 guests
Purchase Price
Median of 24 selected comps
C$5k
C$25k
C$50k
C$75k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
C$37,964
Operating Expenses
C$28,424
Operating Income
C$9,540
Mortgage & Taxes
C$33,728
Profit (Cash Flow)
-C$24,188
Down Payment
C$100,000
Renos & Furnishing
C$8,910
Closing Costs
C$15,000
Total
C$123,910
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-19.52%
Cap Rate
1.9%