2 Bd Rental Projections
35% MANAGEMENT AGREEMENT PROJECTED AVERAGE
RENTAL INCOME & EXPENSES
Download a FREE Copy of our Listed Rental Projections (Listed Below) for the 2Bd Loft Cody House Condominiums Here in Adobe PDF Format
2005-2006 Rental Statistics Coming Soon
2 Bedroom - Cody House - Teton Village
Average Winter Rentals December through April Winter 2003/2004 Rates
Month |
# Nights |
Rate |
Totals |
12/21 – 1/3/04 |
8 |
$ 840.00 |
$ 6,720.00 |
1/4 – 2/12 |
16 |
$ 495.00 |
$ 7,920.00 |
2/13 – 3/19 |
28 |
$ 725.00 |
$ 20,300.00 |
3/20 – 4/4/04 |
16 |
$ 495.00 |
$ 7,920.00 |
Winter Totals |
68 |
|
$ 42,860.00 |
Average Summer Rentals May through September Summer 2003 Rates
Month |
# Nights |
Rate |
Totals |
4/7 – 6/25/03 |
6 |
$ 245.00 |
$ 1,470.00 |
6/26 – 7/17 |
14 |
$ 395.00 |
$ 5,530.00 |
7/18 – 8/17 |
15 |
$ 475.00 |
$ 7,125.00 |
8/18 – 8/31 |
8 |
$ 395.00 |
$ 3,160.00 |
9/1 – 12/5 |
6 |
$ 245.00 |
$ 1,470.00 |
Summer Totals |
49 |
|
$ 18,755.00 |
GROSS RENTAL REVENUE for 117 Night Total: $ 61,615.00
Projected Associated Rental Expenses
Management Commissions – 35% $21,565.25
Spring and Fall Deep Cleaning $450.00
Window Washing & Carpet Cleaning Annually $250.00
Property Maintenance $TBD
Estimated Total Expences: $22,965.25
TOTAL RENTAL REVENUE: $38,649.75
Download a FREE Copy of our Listed Rental Projections (Listed Below) for the 2Bd 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.
