Page 16 - Welcome to the Element - Equity Flipbook file
P. 16
RENTAL ANALYSIS
Short Term Vacation Rental (STVR) Income Forecast Based on InDev Historical and back up data from Eliot&Me.com
Allows for 35% Vacancy: Note, historical vacancy runs 10 to 20 percent depending on the time of year.
Jan Feb March April May June July Aug Sept Oct Nov Dec Sub Total Less 35% Average Monthly
UNIT 111 (STVR) Sleeps 6 6750 6540 7800 7650 8340 12660 14910 13860 9150 7470 8370 9630 9427.5 3299.63 $ 6,127.88
UNIT 110 (STVR) Sleeps 8 9660 9330 11160 10920 11910 18090 21270 19800 13080 10650 11940 13770 13465 4712.75 $ 8,752.25
UNIT 201 (STVR) Sleeps 4 4800 4650 5550 5430 5940 9000 10590 9840 6510 5310 5940 6840 6700 2345 $ 4,355.00
STVR 1 - Sleeps 8 (Remodeled Home) 9660 9330 11160 10920 11910 18090 21270 19800 13080 10650 11940 13770 13465 4712.75 $ 8,752.25
STVR 2 - Sleeps 4 (Remodeled Home) 4800 4650 5550 5430 5940 9000 10590 9840 6510 5310 5940 6840 6700 2345 $ 4,355.00
STVR 3 - Sleeps 4 (Remodeled Home) 4800 4650 5550 5430 5940 9000 10590 9840 6510 5310 5940 6840 6700 2345 $ 4,355.00
STVR 4 - Sleeps 4 (Remodeled Home) 4800 4650 5550 5430 5940 9000 10590 9840 6510 5310 5940 6840 6700 2345 $ 4,355.00
STVR 5 - Sleeps 4 (Remodeled Home) 4800 4650 5550 5430 5940 9000 10590 9840 6510 5310 5940 6840 6700 2345 $ 4,355.00
STVR 6 - Sleeps 4 (Remodeled Home) 4800 4650 5550 5430 5940 9000 10590 9840 6510 5310 5940 6840 6700 2345 $ 4,355.00
STVR 7 - Sleeps 4 (Remodeled Home) 4800 4650 5550 5430 5940 9000 10590 9840 6510 5310 5940 6840 6700 2345 $ 4,355.00
STVR 8 - Sleeps 4 (Remodeled Home) 4800 4650 5550 5430 5940 9000 10590 9840 6510 5310 5940 6840 6700 2345 $ 4,355.00
16
