















































































1/812544 Golden Horn Road, Kamloops, BC V0E1Z0
$3.1M total
—
Asset Class
Specialty
Size
—
Building class
A
Zoning
DC2 — Site Specific
$ / SF
—
Occupancy
93%
Lot Size
2.79 ac
Rare opportunity to acquire an established lakeside hospitality destination on beautiful Heffley Lake, BC. Lakeside Heffley Hideaway is a diversified recreational income property offering accommodation, camping, food & beverage, recreation and an owner/operator residence on 2.79 acres of stunning lakefront. The property features 5 private guest cabins—3 one-bedroom cabins accommodating up to 4 guests and 2 two-bedroom cabins accommodating up to 6 guests—plus 15 serviced campsites with power and water, including 2 tent-specific sites. A 4-bedroom owner’s residence enjoys beautiful lake views, while a private boat launch and private docks provide convenient lake access for guests and owners. The Lakeside Bistro is a Mexican-influenced restaurant with licensed bar, commercial kitchen and waterfront patio overlooking Heffley Lake. With paddle/boat-up access, the Bistro offers a distinctive destination dining experience and complements the accommodation and recreational operations. Water activity rentals provide an additional revenue stream. An established destination for fishing, hiking, boating, water sports, family gatherings, reunions and weddings. Ideally located between Kamloops and Sun Peaks Resort, within the broader Thompson-Nicola recreational market. The property offers multiple complementary revenue streams and the potential for an owner-operator to continue and expand the existing operation, subject to zoning, approvals and applicable regulations. A truly unique lakefront business and lifestyle opportunity combining accommodation, camping, dining, recreation and residential use in one exceptional setting. (id:66811)
Adjust the deal assumptions — returns recalculate instantly.
Monthly debt service
$14K
Projected NOI
$200K
Annual cash flow
$28K
Cash-on-cash
2.99%
DSCR
1.16
Going-in cap
6.44%
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
115,818
Households
49,296
Median income
$79,000
Median age
40.1
Daytime population
184,635
5-yr growth
7.3%
Modelled estimates for illustration until a licensed census data provider is connected.
Confidential diligence documents for 2544 Golden Horn Road, Kamloops.
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.