Property Purchase Information
Purchase Price ($)
*
Down Payment ($)
*
Mortgage Rate (%)
*
Mortgage Amortization (Years)
*
Monthly Mortgage Payment ($)
Back
Next
Rental Information
Nightly Rate ($)
*
Cleaning Fee ($)
Occupancy Rate (%)
*
Average occupancy in Revelstoke for 2023 was 45%
Monthly Supplies
We estimate 2% of monthly revenue.
Back
Next
Property Expenses
Annual Property Taxes ($)
*
Annual Property Insurance ($)
*
Monthly Utilities ($)
*
Monthly Condo/Strata Fees ($)
Monthly Amenities Maintenance ($)
i.e. pool, hot tub, sauna
Annual Property Maintenance ($)
General rule of thumb is 1-2% of house value per year.
Other Monthly Costs ($)
Back
Next
Summary
Estimated Monthly Management Fee
Based on Latitude 51 Properties' base rate of 18% and assuming an average of two nights per stay as per Revelstoke tourism data.
Estimated Total Monthly Costs
Net Operating Income
CapRate
CapRate = Net Operating Income / Current Market Value of Asset
Should be Empty: