3 bed • 2.5 bath • 9 guests
Purchase Price
Manual override
C$70k
C$145k
C$215k
C$290k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
C$165,332
Operating Expenses
C$83,130
Operating Income
C$82,202
Mortgage & Taxes
C$64,424
Profit (Cash Flow)
C$17,778
Down Payment
C$214,980
Renos & Furnishing
C$1,000
Closing Costs
C$32,247
Total
C$248,227
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.16%
Cap Rate
7.64%