2 bed • 3 bath • 8 guests
Purchase Price
Median of 23 comps selected by Nichole, creator of this analysis.
C$30k
C$85k
C$140k
C$205k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
C$155,897
Operating Expenses
C$55,916
Operating Income
C$99,980
Mortgage & Taxes
C$63,393
Profit (Cash Flow)
C$36,588
Down Payment
C$187,950
Renos & Furnishing
C$9,513
Closing Costs
C$28,193
Total
C$225,656
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.21%
Cap Rate
10.63%