BNBCalc.com Investment Analysis Report of 413 Gleneagles Dr, Kamloops, BC V2E 1Y4, Canada

5 bed • 3 bath • 4 guests • $700,000

BNB

Calc

Return Metrics

-4.48% 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

-4.48%

Cap Rate

5.63%

Return on Investment

11.55%

Annual Revenue

$60,338

AirDNA projects $236/night at 70% occupancy ($60,338).

User selected values for this report: 70% occupancy rate, $236 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,744

Annual Expenses

$20,924

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,203

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$503

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

$0

property-location

413 Gleneagles Dr Kamloops, British Columbia, V2E 1Y4

5 bed • 3 bath • 4 guests

$60,338

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.48%

Cap Rate

5.63%