BNBCalc.com Investment Analysis Report of 2260 Boucherie Rd, West Kelowna, BC V1Z 2E5, Canada

3 bed • 2 bath • 6 guests • $650,000

BNB

Calc

Return Metrics

-4.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.84%

Cap Rate

5.56%

Return on Investment

11.54%

Annual Revenue

$56,627

AirDNA projects $304/night at 53% occupancy ($58,848).

User selected values for this report: 51% occupancy rate, $304 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,703

Annual Expenses

$20,442

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,172

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$472

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

Property Manager Fee

$0

property-location

2260 Boucherie Rd West Kelowna, British Columbia, V1Z 2E5

3 bed • 2 bath • 6 guests

$56,627

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.84%

Cap Rate

5.56%