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