VACATION RENTAL CASE STUDY TABLE

Vacation Rental Scenario

Townhome in Penticton Purchase Price $600,000

3 Bedrooms     2 Bathrooms     1125 sqft

Air BNB, VRBO – Due to our thriving tourism industry in the Okanagan, home owners and investors have found great income opportunities in the short-term vacation rental market. While short-term rentals can be profitable, the return on your investment is determined by a multitude of factors that are specific to each property. Geographic location, interior upgrades/renovations, a pool or hot tub, and available amenities will all play a role in how much your rental could earn.

BUYER BEWARE!!! Municipalities in the Okanagan have started to pass regulations concerning vacation rentals. Typically a business license, zoning permission, parking plan, fire and safety plan, and more, are all required to operate a short-term rental property. As time goes on, it is anticipated that there will be more regulations and rules to consider in your area. This is a great reason why it’s important to discuss the pros, cons, and feasibility of short-term rentals with your favourite Real Estate Group (hello!)

While there are short-term vacation rentals in Penticton that generate huge revenues each season, not every property in town is guaranteed to generate a net positive cash flow from short-term OR long-term rental income… let’s consider an average, centrally located townhome in Penticton!

Assuming a Down Payment of 20%
Mortgage with 3.7% Variable Rate, 25-year Amortization, 5-year Term

Monthly Mortgage Payment of $2,455

VACATION RENTAL MANAGEMENT COMPANY

Monthly Payment

incl. Mortgage, Insurance, Property Tax, Utilities

$3,058 / Month $36,696 / Year

Average Rental

Avg. $275/night 35% Occupancy Rate

$35,750 / Year

Rental Fees

incl. MGMT Fee 22% GST 5% Cleaning Fees

$13,653 / Year

Net Rental Income

$22,097

Cash Flow

($14,599)

VACATION RENTAL SELF-MANAGED

Monthly Payment

incl. Mortgage, Insurance, Property Tax, Utilities

$3,058 / Month $36,696 / Year

Average Rental

Avg. $275/night 35% Occupancy Rate

$35,750 / Year

Rental Fees

incl. GST 5%

$1,788 / Year

Net Rental Income

$33,962

Cash Flow

($2,734)

Assuming a Down Payment of 20%
Mortgage with 3.7% Variable Rate, 25-year Amortization, 5-year Term

Monthly Mortgage Payment of $2,455

HYBRID SELF-MANAGED VACATION/LONG-TERM RENTAL

Monthly Payment

incl. Mortgage, Insurance, Property Tax, Utilities

$3,058 / Month $36,696 / Year

Avg. Vaca Rental

Avg. Peak $350/night
84 Peak Season Nights

$29,400 / Year

Rental Fees

incl. GST 5%

$1,788 / Year

Avg. LT Rental

Furnished, $1750 / Month

$14,000 / Year

Net Rental Income

$41,612

Cash Flow

$4,916

TRADITIONAL LONG-TERM RENTAL

Monthly Payment

incl. Mortgage, Insurance, Property Tax

$2,758 / Month $33,096 / Year

Average Rental

Entire Townhome Avg. $2500.00 / Month

$30,000 / Year

Rental Fees

N/A

Net Rental Income

$30,000

Cash Flow

($3,096)

The information contained is provided on an “as is” basis with no guarantees of completness, accuracy, or usefulness.
Mortgage Rates subject to change. Green Real Estate Group assumes no responsibility or liability for any errors or ommisions in the content of this site

Let me know how I can assist you.

GET IN TOUCH

By providing Kumara Wilcoxon* your contact information, you acknowledge and agree to our Privacy Policy and consent to receiving marketing communications, including through automated calls, texts, and emails, some of which may use artificial or prerecorded voices. This consent isn’t necessary for purchasing any products or services and you may opt out at any time. To opt out from texts, you can reply, ‘stop’ at any time. To opt out from emails, you can click on the unsubscribe link in the emails. Message and data rates may apply.

Team Green

Want to join our monthly newsletter? Stay Updated on the Market!

Contact Us