For Sale · Hospitality

3972 Kamloops-Vernon Highway, Monte Lake

3972 Kamloops-Vernon Highway, Monte Lake, BC V0E3B4

$1.5M total

—

Asset Class

Hospitality

Size

—

Building class

A

Zoning

CB2 — Central Business

$ / SF

—

Occupancy

84%

Lot Size

12.42 ac

About this property

Welcome to Monte Lake Resort– a 12-acre property on the shores of Monte Lake, conveniently located on Highway 97 between Vernon and Kamloops. The resort features approx. 30 plus RV sites, lake access, and a waterfront area for guests to enjoy. With open areas ideal for additional RV sites, glamping, or other recreational uses. Existing improvements include a caretaker’s residence, washroom/laundry building, and a large activity building with a pizza oven – a centerpiece for gatherings, live music, and events. With its natural beauty, outdoor recreation, and central location, Monte Lake Resort offers potential for business development or a shared family retreat. Call your agent! - (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.50M
Down payment30% · $450K
Interest rate6.25%
Amortization25 years
Occupancy84%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$73K

Annual cash flow

$-10K

Cash-on-cash

-2.14%

DSCR

0.88

Going-in cap

4.90%

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

125,826

Households

58,388

Median income

$120,000

Median age

36.2

Daytime population

207,850

5-yr growth

6.2%

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

Secure deal room

Confidential diligence documents for 3972 Kamloops-Vernon Highway, Monte Lake.

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.