Embed Size (px)
Citation preview
VAIL SUMMIT RESORTS UNIT ACTIVITY YEM-TO-DATE TOTALS l2/07/l7 OWRV64G Year: 2017 ll:40A
Unit: Wing: CRYSTAL PEAK LODGE
Gross Trav Agent Conference Neighborhd Credit Management Owner Direct Average I-Nights- I Revenue Commission Fee Assesment Card Fee Fee Share Expenses Rent Rate Rent Ownr
----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ---------
December l0,977.99 lOl. lO .00 .00 98.78 4,850.l2 5,927.99 48 .41 609.89 18 2 January 16,223.21 1,564.76 .00 .oo 145. 97 6,530.65 7,98l.83 375.78 559.42 29 0 February l2,68l.39 .00 .00 .00 114.13 5,655.25 6,912.01 53.62 576.43 22 0
1st Qtr 39,882.59 1,665.,86 ·. 00 .oo 358.88 17,036.02 20, 82l. 83 477.81 578.01 69 2
March 19, 04l.46 533.40 .00 .oo 171. 34 8,251.48 10,085.24 101.39 680.05 28 0 April 3,558.39 261.15 .00 .00 32.0l 1,469.36 1,795.87 5'2 .40 395.38 9 0 May .oo .00 .00 .00 .oo .00 .00 775.01 .00 0 0
2nd Qtr 22,599.85 794.55 .00 .oo 203.35 9,720.84 11,88�.11 928.80 610.81 37 0
June 650.00 22.90 .00 .oo 5. 85 279.55 341. 70 16.72 216.67 3 0 July 5,606.80 .oo .00 .oo 50.48 2,500.34 3,055.98 487.74 266.99 21 0 August 5,072.20 ll0.00 .00 .00 45. 65 2,2l2.43 2,704.12 34.86 266.96 19 0
3rd Qtr 11,329.00 132.90 .oo .00 lOl.98 4,992.32 6,101.80 539.32 263 .47 43 0
September 2,696.56 104.80 .00 .00 24.29 l,155.35 1,412.12 35.15 224.71 12 0 October l,333.20 .oo .00 .00 8.98 595.89 728.33 32.26 l90.46 7 0 November 4,001.20 .oo .00 .00 .oo 1,800.54 2,200.66 275.64 500.15 8 0
4nd Qtr 8,030.96 104. 80 .00 .00 33 .27 3,551.78 4,341.ll 343.05 297.44 27 0
Year 2017 81,842.40 2,698.11 .oo .00 697.48 35,300.96 43,l45.85 2,288.98 465.01 176 2
Crystal Peak Lodge 2 Bedroom 2017 Rented Through Vail Resorts
Stay Summit P.O. Box 4536 Breckenridge CO 80424-4536 888-498-1359 970-423-7325
Owner Property:
80424
Statements Property: Breck Crystal Peak 3 Year To Date: 2017
Reservation Summary
Res# Month/Year Type Dates Guest Gross Net/Rate Net/Owner
3228805 1/2017 Guest 12/26/2016 - 1/1/2017 Alexa Knight $5,250.00
3437811 1/2017 Guest 1/2/2017 - 1/7/2017 Kellen Miller $2,550.00
3629626 1/2017 Guest 1/14/2017 -1/18/2017 Adam Phan $2,020.00
3632449 1/2017 Guest 1/19/2017 -1/23/2017 Mike Moser $2,040.00
3646311 1/2017 Guest 1/25/2017 -1/29/2017 Ray Peters $2,040.00
3676010 1/2017 Guest 1/10/2017 -1/14/2017 Aarik Jensen $2,020.00
3448457 2/2017 Guest 2/18/2017 -2/27/2017 Rodolfo Roger Blyth $4,363.00
3609654 2/2017 Guest 2/3/2017 - 2/10/2017 Matilde Donozo $3,170.00
3632476 2/2017 Guest 2/11/2017 -2/18/2017 Carina Grasso $3,050.00
3638607 2/2017 Guest 2/1/2017 - 2/3/2017 Carl Horn $1,020.00
3541585 3/2017 Guest 3/12/2017 -3/18/2017 Jeff Ginter $3,840.00
3650588 3/2017 Guest 3/2/2017 - 3/9/2017 John Fallon $4,075.00
3490289 4/2017 Guest 4/1/2017 -4/8/2017 Jeff Gallant $2,100.00
3497922 4/2017 Guest 4/8/2017 - 4/12/2017 Andy Shefsky $1,400.00
3935871 4/2017 Guest 4/13/2017 -4/16/2017 Fernando Paez $1,029.00
3974722 6/2017 Owner 5/27/2017 -6/4/2017 Todd Arey $0.00
4039655 6/2017 Guest 6/21/2017 -6/27/2017 Terry Roberts $1,140.00
4060928 7/2017 Guest 7/24/2017 -7/29/2017 Gail Gilmore $1,050.00
4076678 7/2017 Guest 6/30/2017 - 7/5/2017 Hilarie Elder $1,050.00
4079236 7/2017 Guest 7/12/2017 -7/17/2017 Ozzie Wenich $1,050.00
4085225 7/2017 Guest 7/6/2017 - 7/12/2017 Michael Elliott $1,260.00
4126670 7/2017 Guest 7/18/2017 -7/24/2017 Steve Tschudy $1,260.00
4022505 8/2017 Owner 8/13/2017 -8/19/2017 Todd Arey $0.00
4117933 8/2017 Guest 7/29/2017 -8/3/2017 Lisa Carlson $975.00
4224341 8/2017 Guest 8/4/2017 - 8/6/2017 Kelli Neely $412.00
4230513 8/2017 Guest 8/23/2017 -8/27/2017 Tyler Gifford $700.00
3837280 9/2017 Guest 9/7/2017 - 9/11/2017 Mark Bellingham $660.00
4281981 9/2017 Guest 9/1/2017 -9/3/2017 Matt Lorenz $364.00
3745083 10/2017 Guest 9/15/2017 - 10/15/2017 James Hedges $3,465.00
4265584 10/2017 Owner 10/15/2017 -10/22/2017 Todd Arey $0.00
4307938 11/2017 Guest 11/18/2017 -11/25/2017 Cynthia Ramirez $1,750.86
4157440 12/2017 Guest 12/23/2017 -12/30/2017 Jennifer MacGillivray $6,688.00
4246221 12/2017 Guest 12/12/2017 -12/18/2017 Carrie Badeaux $1,860.00
4429147 12/2017 Guest 12/8/2017 - 12/12/2017 Carlee Greene $1,260.00
4490059 12/2017 Guest 12/19/2017 -12/23/2017 Bradden Wondra $2,740.00
Total $67,651.86
Crystal Peak Lodge 2 Bedroom Stay Summit 2017
Crystal Peak Lodge 3 Bedroom Rental Projections. Pinnacle Lodging
Crystal Peak Lodge 3 Bedroom Rental Projections. Pinnacle Lodging
Reach out to Jenny Veruchi for a personalized care plan at 970-306-7413 or [email protected]
"What will this home rent for?"RENTAL PROJECTION FOR: 1891 Ski Hill Road This beautiful Breckenridge Residence is a perfect fit for InvitedHome’s Vail Asset Management program. Below is
an estimate of potential gross revenue, based on a combination of historical market data and revenue forecasts of
similar homes. This estimate assumes no owner usage over peak dates and a good snow/weather season. This
projection is not a guarantee of rental income.
The information provided by InvitedHome is intended to be a projection only, and is subject to a variety of
conditions including size, location, quality, and other factors of the home. These projections are not intended to be
an inducement to sell, nor can be relied upon as the basis for purchasing this property. This projection is merely
intended to represent the potential income that may be earned. Agents make no representations or warranties
Crystal Peak Lodge 3 Bedroom Rental Projections. Invited Home
Reach out to Jenny Veruchi for a personalized care plan at 970-306-7413 or [email protected]
related to income potential, and suggest that buyers and sellers contact their InvitedHome representative,
attorney, or CPA for investment-based decisions.
Crystal Peak Lodge 3 Bedroom Rental Projections. Invited Home
Crystal Peak Lodge Breckenridge, CO
RENTAL ANALYSIS
This property may generate approximately $88,000 in annual gross rental revenue in a normal snow year, and up to $100,000 with
optimum conditions. It is important to consider that these numbers are averages over time. Through successful marketing
campaigns, repeat visitation and referrals, occupancy typically increase in subsequent years. Note that while other management
companies may produce higher estimates, no independent property management company is more experienced with Crystal Peak
Lodge than Stay Summit. And with the lowest full-service commission in Summit County, that means maximum owner income.
DETAILS
• Type: Condo
• Year Built: 2007
• Location: Breckenridge
• Sq Ft: 1,517
• Bedrooms: 3
• Bathrooms: 3
• Capacity: 8
FOR MORE INFORMATION + DATA COMPARISONS, please contact: Mark Roberts: [email protected] or (970) 423-7325
Rental revenue projections are provided for informational purposes and should not be used to make specific buying or selling decisions. Forecast assumes all
properties have modern furniture & furnishings, are attractive, and well maintained to begin with. Monthly revenues are based upon the target rental rate for a given
time period multiplied by an established occupancy figure. Factors such as weather, snow and economic conditions may affect actual occupancy levels and/or rates.
117 S. Main St. #2 • Breckenridge, CO 80424 • Tel: (970) 423-7325
www.StaySummit.com • [email protected]
Ideal Weather $100,000
Normal Weather $88,000
$0 $5,000 $10,000 $15,000 $20,000
December
November
October
September
August
July
June
May
April
March
February
January
Crystal Peak Lodge 3 Bedroom Rental Projections. Stay Summit
