1 Br+ Loft Rental Projections
35% MANAGEMENT AGREEMENT PROJECTED AVERAGE
RENTAL INCOME & EXPENSES
2006-2007 Rental Statistics
1.5 Bedroom - Cody House - Teton Village
Average Winter Rentals / Winter 2006-2007 Rates
Month |
# Nights |
Rate |
Totals |
12/1 – 12/20 |
5 |
$615 |
$3,075 |
12/21 – 1/3 |
8 |
$1,165 |
$9,320 |
1/4 – 2/12 |
15 |
$615 |
$12,170 |
2/13 – 3/19 |
20 |
$860 |
$17,200 |
3/20 – 4/4 |
5 |
$615 |
$23,080 |
Winter Totals |
72 |
|
$64,845 |
Average Summer Rentals / Summer 2007 Rates
Month |
# Nights |
Rates |
Totals |
4/5– 6/23 |
21 |
$270 |
$5,670 |
6/24– 7/8 |
10 |
$545 |
$5,450 |
7/9– 8/20 |
34 |
$545 |
$18,530 |
8/21 – 9/30 |
12 |
$270 |
$3,240 |
10/1 – 11/30 |
3 |
$270 |
$810 |
Summer Totals |
80 |
|
$33,700 |
GROSS RENTAL REVENUE for 152 Nights: $98,545.00
Projected Associated Rental Expenses
Management Commissions – 35%
$34,490.75
Property Maintenance $TBD
Estimated Total Expences:
$34,490.75
TOTAL RENTAL REVENUE: $98,545.00
Download a FREE Copy of our Listed Rental Projections (Listed Below) for the 1Bd Loft Cody House Condominiums Here in Adobe PDF Format
PLEASE NOTE: These statistics are an average of all Property Management statistics provided to Jackson Hole Real Estate Co., LLC. Each unit’s statistics may vary depending on size, quality, owner occupation, and weather related variables.
