









1/11428 DUNLOP STREET W, Barrie (400 North), ON L4N1C2
$4.5M total
—
Asset Class
Retail
Size
—
Building class
C
Zoning
CB1 — Low Intensity Business
$ / SF
—
Occupancy
84%
Rare opportunity to acquire a fully operational Adult Entertainment and hospitality property in Barrie, including both the real estate and business assets. This established operation occupies approximately 7,000 square feet on a 0.952-acre site and offers significant redevelopment, expansion, or continued operating potential under flexible C4 zoning. The property features ample on-site parking for approximately 79 vehicles and is fully serviced with municipal water, sewer, and natural gas. Recent capital improvements include a new roof installed in August 2025 and new or recently serviced HVAC units. Power is 2 services, both 240v, 400 AMP, 3 Phase 4 Wire. Currently licensed for a total occupancy of 308 persons, including an outdoor patio accommodating up to 70 patrons, the property benefits from multiple business licenses in good standing, including Liquor Licence and Adult Entertainment Establishment (Class A), Recreational Establishment, and Restaurant/Tavern licenses. Permitted uses include: Adult Entertainment Parlour, Nightclub, Restaurant and Drive-Thru, Retail and Service Commercial Uses, Veterinary Clinic, Medical and Personal Service Offices, Child Care Facility, Assembly Hall, Fitness or Health Club, Car Wash, Automotive Service, Sales and Repair Establishment. All purchasers are responsible for conducting their own due diligence regarding the transferability and/or issuance of liquor and business licenses. (id:66811)
Adjust the deal assumptions — returns recalculate instantly.
Monthly debt service
$21K
Projected NOI
$204K
Annual cash flow
$-46K
Cash-on-cash
-3.37%
DSCR
0.82
Going-in cap
4.53%
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.
Trade area within 3 miles of the property.
Population
100,652
Households
40,151
Median income
$114,500
Median age
31.8
Daytime population
167,173
5-yr growth
1.2%
Modelled estimates for illustration until a licensed census data provider is connected.
Confidential diligence documents for 428 DUNLOP STREET W, Barrie (400 North).
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.