| |
rental
history...
NORTHSTAR-AT-TAHOE -
FISCAL 2001 - GROSS RENTAL REVENUE
PERIOD 1/1/04 TO 12/31/04
|
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 |
|
|
|
|
|
|
|
|
|
33 |
VR |
$12,904 |
97 |
9 |
$78 |
$166 |
$17,959 |
$9,674 |
|
14 |
VL |
$20,601 |
147 |
17 |
$93 |
$247 |
$28,955 |
$9,898 |
|
ASPEN GROVE |
|
|
|
|
|
|
|
|
|
23 |
SD |
$17,205 |
174 |
11 |
$76 |
$137 |
$21,723 |
$10,800 |
|
4 |
1/1 |
$17,555 |
136 |
13 |
$118 |
$137 |
$16,245 |
$15,322 |
|
6 |
2/1 |
$22,329 |
128 |
17 |
$162 |
$191 |
$27,764 |
$19,492 |
|
15 |
2/2 |
$21,327 |
115 |
14 |
$120 |
$224 |
$30,032 |
$3,362 |
|
7 |
3/2 |
$24,840 |
99 |
22 |
$189 |
$300 |
$33,795 |
$5,392 |
|
1 |
4/2 |
$22,037 |
75 |
42 |
$294 |
NA |
NA |
NA |
GOLD BEND |
|
|
|
|
|
|
|
|
|
9 |
2/1 |
$17,788 |
101 |
40 |
$157 |
$198 |
$23,714 |
$13,685 |
|
11 |
2/2 |
$20,034 |
105 |
13 |
$132 |
$263 |
$28,105 |
$8,876 |
|
13 |
3/2 |
$23,080 |
115 |
16 |
$100 |
$253 |
$28,453 |
$17,734 |
|
3 |
4/2 |
$25,808 |
135 |
23 |
$127 |
$319 |
$32,314 |
$20,437 |
INDIAN HILLS |
|
|
|
|
|
|
|
|
|
22 |
2/2 |
$17,539 |
99 |
18 |
$81 |
$274 |
$24,920 |
$9,820 |
|
9 |
3/2 |
$15,874 |
62 |
17 |
$193 |
$314 |
$24,481 |
$10,202 |
SKI TRAILS |
|
|
|
|
|
|
|
|
|
22 |
1/1 |
$15,793 |
124 |
14 |
$111 |
$148 |
$21,604 |
$8,510 |
|
16 |
1/1(T) |
$20,728 |
126 |
14 |
$135 |
$189 |
$25,743 |
$14,184 |
|
5 |
2/1 |
$25,650 |
119 |
16 |
$200 |
$226 |
$28,730 |
$22,403 |
|
16 |
2/2 |
$23,330 |
102 |
13 |
$208 |
$268 |
$34,272 |
$19,013 |
HOUSES |
|
|
|
|
|
|
|
|
|
4 |
3/2 |
$22,924 |
73 |
28 |
$312 |
$341 |
$29,975 |
$15,710 |
|
4 |
3/2 (CSTM) |
$24,689 |
72 |
71 |
$323 |
$386 |
$34,845 |
$10,024 |
|
6 |
3/3 |
$16,650 |
47 |
48 |
$299 |
$482 |
$24,783 |
$15,512 |
|
2 |
4/2 |
$24,864 |
72 |
28 |
$309 |
$383 |
$28,712 |
$21,015 |
|
5 |
4/3 |
$34,935 |
95 |
42 |
$333 |
$406 |
$37,106 |
$31,283 |
|
2 |
5/3 |
$39,241 |
86 |
19 |
$419 |
$477 |
$52,933 |
$25,550 |
|
1 |
5/4 |
$85,157 |
151 |
22 |
$564 |
NA |
NA |
NA |
|
1 |
6/4 |
$49,674 |
72 |
30 |
$690 |
NA |
NA |
NA |
|
253 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 |
|
|
