Moose Creek Condominiums Revenue Projections
This luxury Real Estate property has proven to be a top performance property investment in Jackson Hole. These Summer vacation rental property in Jackson Hole continue to increase in Teton Village Wyoming every year.
Rental statistics and rental projections can be affected by a poor snow year limiting the skiing at Jackson Hole. I recommend as a buyer’s broker in Jackson Hole to use caution and good financial common sense when placing debt on these high end Real Estate Investments.
3 Bedroom Rental Projections
Please contact one of our experienced Real Estate Agents at 800-687-1154 with any questions or concerns you may have.
35% PROPERTY MANAGEMENT AGREEMENT PROJECTED AVERAGE
RENTAL INCOME & EXPENSES
3 Bedroom - Moose Creek w/ Jacuzzi - TetonVillage
Average Winter Rentals December through April - Winter 2003/2004 Rates
|
Month |
# Nights |
Rate |
Totals |
|
12/21 – 1/03 |
7 |
$ 1,035.00 |
$ 7,245.00 |
|
1/04 – 2/12 |
11 |
$ 559.00 |
$ 6,149.00 |
|
2/13 – 3/19 |
25 |
$ 755.00 |
$ 18,875.00 |
|
3/20 – 4/04 |
5 |
$ 559.00 |
$ 2,795.00 |
|
Winter Totals |
48 |
|
$ 35,064.00 |
Average Summer Rentals May through September -Summer 2003 Rates
|
Month |
# Nights |
Rates |
Totals |
|
4/7 – 6/25/03 |
5 |
$ 339.00 |
$ 1,695.00 |
|
6/26 – 7/17 |
7 |
$ 529.00 |
$ 3,703.00 |
|
7/18 – 8/17 |
18 |
$ 619.00 |
$ 11,142.00 |
|
8/18 – 8/31 |
7 |
$ 529.00 |
$ 3,703.00 |
|
9/1 – 12/5 |
8 |
$ 339.00 |
$ 2,712.00 |
|
Summer Totals |
45 |
|
$ 20,243.00 |
GROSS RENTAL REVENUE for 93 Nights: $ 55,307.00
Projected Associated Rental Expenses
Management Commissions – 35%: $ 19,357.45
Spring and Fall Deep Cleaning:$450.00
Maintenance: TBD
TOTAL EXPENSES: $19,807.45
TOTAL RENTAL REVENUE 35%: $35,949.55
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.
4 Bedroom Rental Projections
Please contact one of our experienced Real Estate Agents at 800-687-1154 with any questions or concerns you may have.
35% MANAGEMENT AGREEMENT PROJECTED AVERAGE
RENTAL INCOME & EXPENSES
4 Bedroom - Moose Creek no Jacuzzi - TetonVillage
Average Winter Rentals December through April - Winter 2003/2004 Rates
|
Month |
# Nights |
Rate |
Totals |
|
12/21 – 1/03 |
7 |
$ 1,065.00 |
$ 7,455.00 |
|
1/04 – 2/12 |
22 |
$ 539.00 |
$ 11,858.00 |
|
2/13 – 3/19 |
20 |
$ 800.00 |
$ 16,000.00 |
|
3/20 – 4/04 |
7 |
$ 539.00 |
$ 3,773.00 |
|
Winter Totals |
56 |
|
$ 39,086.00 |
Average Summer Rentals May through September - Summer 2003 Rates
|
Month |
# Nights |
Rates |
Totals |
|
4/7 – 6/25/03 |
5 |
$ 365.00 |
$ 1,825.00 |
|
6/26 – 7/17 |
7 |
$ 525.00 |
$ 3,675.00 |
|
7/18 – 8/17 |
18 |
$ 615.00 |
$ 11,070.00 |
|
8/18 – 8/31 |
7 |
$ 525.00 |
$ 3,675.00 |
|
9/1 – 12/5 |
8 |
$ 365.00 |
$ 2,920.00 |
|
Summer Totals |
45 |
|
$ 20,245.00 |
GROSS RENTAL REVENUE for 101 Nights: $ 59,331.00
Projected Associated Rental Expenses
Management Commissions – 35% $20,765.85
Spring and Fall Deep Cleaning $450.00
Maintenance $TBD
TOTAL EXPENSES: $21,215.85
TOTAL RENTAL REVENUE: $38,115.15
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.
Jackson Hole Real Estate Company
155 North Jackson Street
Jackson, Wyoming
PO Box 12769
83001
P-800-687-1154 L-307-733-4969
Jackson Hole Real Estate Company LLC located in Jackson Hole, Wyoming and is a premier real estate and Property Management service company. Our approach is to provide a higher level of service that is unparalleled in the industry. As a member of the Multiple Listing Service (MLS) and through our worldwide internet website, we are able to show virtually all of the private properties and all of the commercial properties that are available in this magnificent valley. This service will also insure that our listed properties receive the highest exposure available.
