|
3 Bed/3.5 Bath
|
4 Bed/3.25 Bath
|
4 Bed/Loft/4.75 Bath
|
|
Low Season
11/16-12/06
4/05-4/15
|
17 Nites @ $368
Gross: $6,256
|
17 Nites @ $404
Gross: $6,868
|
17 Nites @ $444
Gross: $7,548
|
|
Regular Season
12/07-12-20
2-09-3/07
3-27-4/04
|
33 Nites @ $480
Gross: $15,840
|
33 Nites @ $515
Gross: $16,995
|
33 Nites @ $567
Gross: $18,711
|
Holiday Season
12/21-1/03 |
8 Nites @ $570
Gross: $4,560
|
8 Nites @ $606
Gross: $4,848
|
8 Nites @ $667
Gross: $5,336
|
Value Season
1/04-2/08 |
20 Nites @ $386
Gross: $7,720
|
20 Nites @ $421
Gross: $8,420
|
20 Nites @ $463
Gross: $9,260
|
Spring Break
3/08-3/26 |
12 Nites @ $499
Gross: $5,988
|
12 Nites @ $535
Gross: $6,420
|
12 Nites @ $589
Gross: $7,068
|
Summer 2001
Rental |
25 Nites @ $214
Gross: $5,350
|
25 Nites @ $224
Gross: $5,600
|
25 Nites @ $246
Gross: $6,150
|
Total Gross
Rental Income |
$45,714
|
$49,151
|
$54,073
|
Total Net
Rental Income |
$26,600
|
$27,525
|
$30,281
|
These numbers represent a estimate of rental performance and in no way present any guaranty of income whatsoever. Net Rental Income is based on a 44/56% Split, no referral fees(i.e. Travel Agent) and no projected owner/owner guest use.
