1/403230 Beadman Road, Rock Creek
3230 Beadman Road, Rock Creek, BC V0H1Y0
$2.0M total
—
Asset Class
Hospitality
Size
—
Building class
B
Zoning
CHY — Highway Corridor
$ / SF
—
Occupancy
96%
Lot Size
9.51 ac
About this property
Paradise in your backyard! Take a close look at this opportunity. Enjoy this beautiful 3 bedroom, 3 bath home with a fully landscaped garden private yard. This property includes an RV park plus a 3 unit villa on the same property. Kettle Valley Villas and RV is a meticulously cared for and maintained. The 3 unit Villa currently has full time tenants. It is a pleasure to walk through with nature right at your fingertips. 9.5 acres with private sites and shower and laundry facilities. Large park like area and right next to the Kettle Valley Golf Course. Seasonal and Winter RV sites available. 30 and 50 amp options. Personal power meters have been installed for several sites. This is a turn key business with growth potential. The house has an attached garage, fenced yard, heat pump and a large family room for games and a wett inspected wood stove. This is the perfect opportunity for a young family to get into, don't hesitate on this one. Walking distance to the Kettle River. Too many extras to mention, call your realtor today. (id:66811)
Financial sandbox
Adjust the deal assumptions — returns recalculate instantly.
Monthly debt service
$9K
Projected NOI
$146K
Annual cash flow
$35K
Cash-on-cash
5.89%
DSCR
1.32
Going-in cap
7.31%
Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.
Area demographics
Trade area within 3 miles of the property.
Population
110,814
Households
42,325
Median income
$123,000
Median age
38.6
Daytime population
156,901
5-yr growth
3.4%
Modelled estimates for illustration until a licensed census data provider is connected.
Secure deal room
Confidential diligence documents for 3230 Beadman Road, Rock Creek.
Offering Memorandum
PDF · 4.2 MB
Rent Roll & T-12
XLSX · 820 KB
Environmental Phase I
PDF · 6.7 MB
Site Survey & Plans
PDF · 11.4 MB
Zoning Confirmation Letter
PDF · 310 KB
Preview experience — the electronic NDA is illustrative and is not a binding agreement.