For Sale · Hospitality

Swan Hills

Swan Hills, AB T0G2C0

$399,900 total

—

Asset Class

Hospitality

Size

—

Building class

C

Zoning

CB2 — Central Business

$ / SF

—

Occupancy

100%

Lot Size

41 ac

About this property

Profitable Liquor Store and Tavern located in Swan Hills Alberta. Included in the price is 25,000 Building.Other vacant units include: Lounge-restaurant- and previous bank Unit which was divided into two spaces. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$400K
Down payment30% · $120K
Interest rate6.25%
Amortization25 years
Occupancy100%
Expense growth2.5%

Monthly debt service

$2K

Projected NOI

$34K

Annual cash flow

$12K

Cash-on-cash

9.97%

DSCR

1.54

Going-in cap

8.53%

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.

Area demographics

Trade area within 3 miles of the property.

Population

121,443

Households

46,503

Median income

$136,000

Median age

40

Daytime population

187,977

5-yr growth

3.7%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for Swan Hills.

NDA required
  • 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.