|
Antlers Gulch Rental Projections
|
Rental Projection
Antlers Gulch
Three Bedroom w/ Loft
7/19/99 - Prepared by Key To The Rockies Lodging Company (970)-468-1898
|
| Seasons |
Rates |
Seasons |
Rates |
| 10/1-11/21 |
$215 |
1/2-2/14 |
$395 |
| 11/22-12/15 |
$345 |
2/15-3/31 |
$475 |
| 12/16-12/25 |
$395 |
4/1-30 |
$360 |
| 12/26-1/1 |
$595 |
5/1-31 |
$215 |
|
|
6/1-9/30 |
$250 |
| |
Room Nights |
Rate |
Revenue |
| October |
2 |
$195 |
$390 |
| November |
5 |
$319 |
$1595 |
| December |
12 |
$495 |
$5940 |
| January |
18 |
$369 |
$6642 |
| February |
20 |
$425 |
$8500 |
| March |
24 |
$445 |
$10,680 |
| April |
8 |
$339 |
$2712 |
| May |
2 |
$195 |
$390 |
| June |
3 |
$205 |
$615 |
| July |
10 |
$230 |
$2300 |
| August |
11 |
$230 |
$2530 |
| September |
3 |
$205 |
$615 |
| TOTAL GROSS REVENUE |
118
|
$362
|
$42,909 |
| Management @40%
| |
|
$17,164 |
| Owner Income @60% |
|
|
$25,745 |
| Rental estimtes are not based on past performance. Assume no owner's usage. Do not take into consideration any discounts or travel agent fees. May not be attainable the first year. Are in no way a guarantee of income. Figures based on a trundle bed or sofa sleeper in loft |
|
|
