| |
rental
history...
NORTHSTAR-AT-TAHOE -
FISCAL 2001 - GROSS RENTAL REVENUE
PERIOD 1/1/03 TO 12/31/03
|
The Averages are
based on Units on the Program for a Full Year |
|
# of 3* Units |
AREA & SIZE |
GROSS
REV. |
RENTED NIGHTS |
+OWNER NIGHTS |
* LOW RATE PER NIGHT |
HIGH RATE PER
NIGHT |
** REV. RANGE HIGH |
** REV. RANGE LOW |
|
NORTHSTAR VILLAGE |
|
|
|
|
|
|
|
|
|
34 |
VR |
$17,279 |
118 |
5 |
$128 |
$176 |
$27,696 |
$9,477 |
|
15 |
VL |
$23,617 |
132 |
17 |
$132 |
$197 |
$31728 |
$8,573 |
|
ASPEN GROVE |
|
|
|
|
|
|
|
|
|
24 |
SD |
$14,608 |
125 |
9 |
$92 |
$153 |
$21,426 |
$7,928 |
|
4 |
1/1 |
$14,552 |
102 |
21 |
$129 |
$156 |
$16,190 |
$10,866 |
|
6 |
2/1 |
$21,121 |
92 |
8 |
$175 |
$247 |
$26,700 |
$13,389 |
|
13 |
2/2 |
$21,496 |
96 |
13 |
$219 |
$250 |
$30,010 |
$4,718 |
|
5 |
3/2 |
$24,171 |
87 |
39 |
$244 |
$364 |
$30,292 |
$13,824 |
|
1 |
4/2 |
$21,692 |
66 |
51 |
$329 |
$625 |
NA |
NA |
GOLD BEND |
|
|
|
|
|
|
|
|
|
9 |
2/1 |
$16,029 |
74 |
29 |
$154 |
$239 |
$20,491 |
$8,488 |
|
14 |
2/2 |
$20,098 |
91 |
15 |
$179 |
$273 |
$31,212 |
$10,275 |
|
15 |
3/2 |
$21,212 |
74 |
16 |
$196 |
$337 |
$28,154 |
$14,368 |
|
3 |
4/2 |
$31,610 |
98 |
26 |
$296 |
$342 |
$36,966 |
$25,599 |
INDIAN HILLS |
|
|
|
|
|
|
|
|
|
22 |
2/2 |
$14,124 |
65 |
20 |
$141 |
$281 |
$20,810 |
$1,687 |
|
9 |
3/2 |
$18,898 |
70 |
20 |
$178 |
$347 |
$23,732 |
$14,920 |
SKI TRAILS |
|
|
|
|
|
|
|
|
|
24 |
1/1 |
$15,239 |
100 |
17 |
$98 |
$180 |
$23,146 |
$9,544 |
|
18 |
1/1(T) |
$17,819 |
99 |
13 |
$122 |
$228 |
$26,771 |
$1,227 |
|
6 |
2/1 |
$22,013 |
91 |
18 |
$135 |
$245 |
$26,927 |
$18,246 |
|
18 |
2/2 |
$22,852 |
90 |
16 |
$228 |
$317 |
$32,059 |
$2,689 |
HOUSES |
|
|
|
|
|
|
|
|
|
2 |
3/2 |
$23,890 |
60 |
32 |
$378 |
$429 |
$24,187 |
$23,592 |
|
4 |
3/2 (CSTM) |
$24,533 |
62 |
46 |
$350 |
$446 |
$32,755 |
$18,282 |
|
4 |
3/3 |
$15,786 |
33 |
42 |
$323 |
$491 |
$26,018 |
$1,616 |
|
1 |
3/3(HTTUB) |
$36,592 |
94 |
38 |
$389 |
$605 |
NA |
NA |
|
3 |
4/2 |
$29,465 |
71 |
36 |
$403 |
$435 |
$38,262 |
$22,705 |
|
4 |
4/3 |
$33,568 |
65 |
12 |
$483 |
$556 |
$48,141 |
$20,007 |
|
2 |
4/3 (HTTUB) |
$35,987 |
76 |
36 |
$451 |
$516 |
$41,514 |
$30,460 |
|
1 |
5/3 |
$47,387 |
93 |
18 |
$510 |
$889 |
NA |
NA |
|
1 |
5/3(HTTUB |
$46,170 |
92 |
11 |
$502 |
$975 |
NA |
NA |
|
1 |
5/4 |
$66,766 |
111 |
32 |
$601 |
$915 |
NA |
NA |
|
1 |
6/4 |
$30,838 |
31 |
16 |
$995 |
$1,175 |
NA |
NA |
|
266 Units on the Rental Program |
|
* Low includes
Stay/Ski Free Calculations |
** Factors include
Guest Request and amount of HO Usage. |
|
THIS
CHART IS REPRODUCED FROM A CHART SUPPLIED BY NORTHSTAR-AT-TAHOE PROPERTY MANAGEMENT. |
|
NORTHSTAR PROPERTY MANAGEMENT FEE - 50% OF GROSS |
|
|
