|
|
| 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 yearly revenue potential based on short term/seasonal rental for a 3 bedroom slope-side condo in Vail, Beaver Creek and Arrowhead.
| |
|
|
|
| Propety Cost |
$1,150,000 |
Projected Rental Nights |
115 |
Annual Real Estate Taxes .5%
(county avg) |
$5,750 |
Estimated Gross Rental
(10% of purchase) |
$115,000 |
| Down Payment |
30% |
Management Fees(25%) |
($28,750) |
| Down Payment |
$345,000 |
Miscellaneous Expenses |
($2,500) |
| Mortgage (P&I) |
$805,000 |
|
|
| |
|
|
|
| Mortgage Rate |
6.75% |
Anticipated Net Revenue |
$83,750 |
| |
|
|
|
| Monthly Condo Fees |
($600) |
|
|
| |
|
|
|
| Monthly Real Estate Taxes |
($479.17) |
|
|
| |
|
|
|
| Projected Monthly Payment |
($5,221.21) |
|
|
| |
|
Estimated Annual Expense |
Estimated Revenue |
| Monthly Carrying Cost |
($6,300.38) |
($75,604.58) |
$83,750 |
| |
|
|
|
| Estimated Annual Return |
$8,145.42 |
|
|
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.
|
|
|
|