5 bed • 2.5 bath • 15 guests
Purchase Price
Median of 23 selected comps
C$10k
C$105k
C$200k
C$305k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
C$123,629
Operating Expenses
C$48,437
Operating Income
C$75,192
Mortgage & Taxes
C$65,096
Profit (Cash Flow)
C$10,096
Down Payment
C$193,000
Renos & Furnishing
C$17,890
Closing Costs
C$28,950
Total
C$239,840
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.2%
Cap Rate
7.79%