Analyze any property as a long-term rental, short-term rental, recreational cottage, or house hack. Kelowna-specific data, STR regulation checking, and a deal grade from A to F so you know exactly where a property stands.
Deal Grade
F
Poor investment at current terms. Negative cash flow or high risk.
1.77%
Below average
-18.10%
$13,259
-$2,433
23.1x
0.31
Below 1.20 threshold
$161,250
3.43%
| Year | Income | Expenses | NOI | Mortgage | Cash Flow | Paydown | Value | Equity | Cumul. CF |
|---|---|---|---|---|---|---|---|---|---|
| Yr 1 | $30,359 | $17,100 | $13,259 | $42,451 | -$29,192 | $12,219 | $772,500 | $184,719 | -$29,192 |
| Yr 2 | $31,118 | $17,442 | $13,676 | $42,451 | -$28,775 | $12,855 | $795,675 | $220,748 | -$57,968 |
| Yr 3 | $31,896 | $17,791 | $14,105 | $42,451 | -$28,346 | $13,524 | $819,545 | $258,142 | -$86,314 |
| Yr 4 | $32,693 | $18,147 | $14,546 | $42,451 | -$27,905 | $14,228 | $844,132 | $296,957 | -$114,219 |
| Yr 5 | $33,510 | $18,510 | $15,001 | $42,451 | -$27,450 | $14,969 | $869,456 | $337,249 | -$141,669 |
| 5-Year | - | - | - | - | -$141,669 | $67,794 | +$119,456 | $337,249 | 5.65%/yr |
Talk with an agent about this property
Send the details to Karsen so he can review the numbers with you.
This calculator provides estimates for informational purposes only and does not constitute financial, tax, or investment advice. Actual returns will vary based on market conditions, property management, vacancy, maintenance, and other factors. Interest rates, property values, and rental income projections are assumptions and may differ from actual outcomes. Consult a qualified financial advisor, accountant, or mortgage professional before making any investment decisions. STR regulation information is based on publicly available City of Kelowna bylaws and may change without notice.
Kelowna became the first city in British Columbia to opt out of the provincial principal residence requirement for short-term rentals. Before June 1, 2026, all STR operators in Kelowna had to live in the property as their principal residence for at least 240 days per year. Now, there are two distinct pathways for legal STR operation.
The first pathway is the Principal Residence model (Minor License). This is available in most residential zones and requires the operator to live in the property. You can rent rooms while present, rent the entire home while temporarily away, or rent a secondary suite or carriage house on the same property. The second pathway is the Principal Use model (Major License), available only in buildings that have received STR subzone designation. In these buildings, non-owner-occupied STR is fully legal. Known subzone buildings include Aqua, Movala, Brooklyn, Waterscapes, Discovery Bay, and several resort properties.
Properties in rental subzones cannot operate as STRs at all, as these zones are protected for long-term rental supply. Properties in the Agricultural Land Reserve have limited STR options (principal residence only, maximum 4 bedrooms). Our regulation checker above helps you determine which pathway applies to any property in the Kelowna area.
Investment properties in Canada require a minimum 20% down payment for non-owner-occupied purchases. CMHC mortgage insurance is not available for investment properties. Interest rates are typically 0.25% to 0.50% higher than primary residence rates because lenders view investment properties as higher risk.
For the mortgage stress test, the qualifying rate is still the higher of your contract rate plus 2% or 5.25%. With investment property rates around 5.14%, you would qualify at 7.14%. This significantly limits borrowing power compared to owner-occupied purchases. Many investors use 25-year amortization, though 30-year is available when putting 20% or more down (since no CMHC insurance is needed).
Mixed-use properties (house hacks) are an exception. If you live in the property and rent out a portion, you may qualify for owner-occupied rates and lower down payment requirements. This makes house hacking one of the most accessible entry points into real estate investing.
Cap rate (capitalization rate) measures the annual return a property generates without considering financing. It is calculated as Net Operating Income divided by purchase price. A 4.5% cap rate means the property generates $4.50 in NOI for every $100 of purchase price. Cap rate is useful for comparing properties regardless of how they are financed.
Cash-on-cash return is more meaningful for most investors because it measures the return on your actual cash invested (down payment plus closing costs). If you put $200,000 into a property and receive $12,000 in annual cash flow, your cash-on-cash return is 6%. This metric reflects the impact of leverage: a property with a modest cap rate can have an attractive cash-on-cash return if financed efficiently.
In Kelowna, typical residential cap rates range from 3.5% to 5.5%. Properties below 4% are common in premium locations where appreciation is the primary return driver. Above 5% is considered strong for Kelowna and usually indicates a value-add opportunity or a less competitive neighborhood.
DSCR is the ratio of Net Operating Income to annual mortgage payments. A DSCR of 1.20 means the property generates 20% more income than needed to cover the mortgage. Most lenders require a DSCR of at least 1.20 for investment property financing, and some require 1.25 or higher. A DSCR below 1.0 means the property does not cover its mortgage from rental income alone, which is a red flag for both lenders and investors.
As of early 2026, Kelowna's rental vacancy rate sits around 6.3%, which is above the historical average. This is partly due to new supply coming online and partly due to softening demand from pandemic-era migration slowdown. Monthly rents for a 3-bedroom home range from approximately $2,400 in Rutland to $3,000 or more in the Lower Mission and downtown.
Short-term rental income in Kelowna is heavily seasonal. July and August alone can generate 35% to 45% of annual revenue. The off-season (November through March) sees occupancy rates of 35% to 50% and average daily rates 30% to 40% below summer peaks. Investors who project annual STR income based on summer rates alone will be significantly disappointed. Our calculator models all 12 months with Kelowna-specific seasonality data to give you realistic projections.
The Okanagan is one of Canada's premier lake property markets. Okanagan Lake properties command the highest premiums, particularly in Kelowna, West Kelowna, and Peachland. Kalamalka Lake (Vernon and Coldstream) is close behind with its distinctive turquoise water. Wood Lake in Lake Country, Skaha Lake in Penticton, and Shuswap Lake offer more affordable entry points with strong recreational appeal.
When evaluating a recreational property, the most useful metric is your net cost per day of personal use after rental income offset. If you own a lakefront cottage that costs $80,000 per year all-in (mortgage, taxes, insurance, maintenance) but generates $45,000 in rental income from the months you are not using it, your net cost is $35,000. If you use the property 56 days per year, your cost per use day is $625. Compare this to renting equivalent accommodation, and you can make an informed decision about whether ownership makes financial sense for your usage level.
Be aware that blocking July and August for personal use (the most common pattern) can reduce annual STR revenue by 35% to 45%. Consider whether shoulder season use (June and September) might offer nearly the same experience while preserving your highest revenue months.
Rental income in Canada is reported on the T776 form and added to your taxable income at your marginal rate. All operating expenses are deductible, including property tax, insurance, maintenance, property management fees, and mortgage interest (but not the principal portion of mortgage payments). Capital Cost Allowance (CCA) on the building portion is available as an optional deduction but creates a recapture risk when you sell.
For short-term rentals with annual revenue exceeding $30,000, GST registration is mandatory. The Municipal and Regional District Tax (MRDT) of 3% applies in Kelowna, plus 8% PST on accommodation. These are typically passed through to guests but add to your administrative burden.
BC's Speculation and Vacancy Tax may apply in certain Okanagan areas if the property is not rented or used as a primary residence. The federal Underused Housing Tax (1% annually) may apply to certain ownership structures. Consult a qualified tax accountant before purchasing investment property, as the tax implications are significant and vary based on your specific situation.
House hacking is the strategy of purchasing a property, living in one portion, and renting out the other. The most common configurations in Kelowna are a detached house with a basement suite, a property with a carriage house, or a duplex where you live in one half. The key advantage is that you qualify for owner-occupied financing (lower rates, potentially less than 20% down), while the rental income offsets your housing costs.
A typical house hack in Kelowna might look like this: a $750,000 home with a basement suite renting for $1,800/month. Your total monthly housing cost (mortgage, tax, insurance) might be $4,500. After the $1,800 rental offset, your effective housing cost is $2,700. This is often less than renting a comparable unit, while building equity and gaining investment experience.