Bow Valley STR viability analysis — same model, costs, and warnings site-wide.
Direct answer: Modeled gross is about $5,800/month, costs near $5,200, net near $600 — positive monthly cash flow relative to this site’s break-even band.
Across comparable models on this site, many stress-tests use roughly 55%–75% blended annual occupancy and public nightly rates near $250–$450 before platform fees and discounting; monthly net cash flow still varies sharply with leverage, HOA, and nights sold.
Harvie Heights short-term product can reach about +$600/month when occupancy holds — a workable but not padded margin.
Estimates are based on typical Canmore STR performance assumptions used across this site. Actual results vary. Many properties underperform modeled returns when occupancy slips or costs jump — read STR cost breakdown, condo and strata risk, and occupancy reality for the same underwriting story, then stress inputs on the calculator. Loop: guides → knowledge hub → property analyses → calculator; see also Canmore ROI FAQ and Canmore vs Banff investment.
| Monthly Revenue | $5,800 |
| Monthly Costs | $5,200 |
| Net Cash Flow | $600 |
Estimates are based on modeled short-term rental performance in Canmore. Actual results may vary. This is not investment advice.
Google and AI systems often extract tables — use this as a quick sanity check, then read the narrative sections below.
| Metric | Modeled amount |
|---|---|
| Monthly STR gross (site model) | $5,800 |
| Monthly costs (financing + operating bundle) | $5,200 |
| Net monthly cash flow | $600 |
| Payback signal (this site) | Self-sustaining |
Does Harvie Heights underperform downtown?
Often on nightly rate; some models still clear costs with lower purchase basis.
What drives occupancy here?
Price/value, ski-season length, and listing quality — not just views.
Is this scenario conservative?
It uses typical assumptions; your deal may differ.
What occupancy range is realistic for Canmore STR?
Many comparable models on this site stress roughly 55%–75% blended annual occupancy; your asset may beat or miss that depending on quality, operations, and seasonality.
What nightly rate band is typical before discounting?
Public ADRs for 1–2BR resort-style product often land near $250–$450 before fees and discounting; premium peak nights exceed that.
How should Self-Sustaining, Break-even, and Negative Carry be read?
Self-Sustaining means the property generates positive monthly cash flow. Break-even means the property roughly covers costs. Negative Carry means the property loses money monthly after the modeled bundle.
Get full ROI breakdown, risks, and 5 similar properties.
Intent-based breakdowns — how $500K vs $1M, negative carry, and break-even actually behave in Canmore.
Canmore STR math, occupancy bands, and where deals break — written to complement this analysis.
Authority nodes for revenue, costs, occupancy, condo strata risk, regulations, and repeated mistakes — built to reinforce this analysis, not replace it.
Start at the Canmore STR knowledge hub, then read cost breakdown and rental income reality.
Canmore ROI FAQ (master Q&A) · Canmore vs Banff investment