|
|
| Property Type: |
|
| Min Price: |
|
| Max Price: |
|
| Min Beds: |
|
| Max Beds: |
|
| Min Baths: |
|
| Area: |
|
Hold down the ctrl key to select more than one Area.
|
| |
|
|
|
|
|
|
|
|
The following investment scenario outlines the yearly revenue potential based on the short term/seasonal rental for a 2 bedroom condominium within close proximity to the slopes of Vail, Beaver Creek and Arrowhead.
| |
|
|
|
| Propety Cost |
$500,000 |
Projected Rental Nights |
95 |
Annual Real Estate Taxes .5%
(county avg) |
$2,500 |
Estimated Gross Rental
(10% of purchase) |
$50,000 |
| Down Payment |
25% |
Management Fees(25%) |
($12,500) |
| Down Payment |
$125,000 |
Miscellaneous Expenses |
($1,000) |
| Mortgage (P&I) |
$375,000 |
|
|
| |
|
|
|
| Mortgage Rate |
6% |
Anticipated Net Revenue |
$36,500 |
| |
|
|
|
| Monthly Condo Fees |
($200) |
|
|
| |
|
|
|
| Monthly Real Estate Taxes |
($208.33) |
|
|
| |
|
|
|
| Projected Monthly Payment |
($2,248.31) |
|
|
| |
|
Estimated Annual Expense |
Estimated Revenue |
| Monthly Carrying Cost |
($2,656.65) |
($31,879.77) |
$36,500 |
| |
|
|
|
| Estimated Annual Return |
$4,620.23 |
|
|
The above figures are estimates only and do not reflect actual values. Projected rental income and estimated gross rental revenue are based on an analysis using similar subject property performance.
|
|
|
|