Windsor Hills investment performance spreadsheet ROI ESTIMATE

Global Resort Homes
Windsor Hills
	2 BR Condo	3 BR Condo	3 BR T/H	4 BR Home	5 BR Home	6 BR Home
Rental Fee	$17,492	$19,731	$22,984	$42,136	$46,295	$50,341
Owner Rentals	$963	$1,111	$1,347	$2,276	$2,449	$2,710
Total Revenue	$18,454	$20,843	$24,331	$44,411	$48,744	$53,051
Less Commissions
Commission	$4,216	$4,749	$5,504	$8,344	$9,219	$9,968
Total Commission	$4,216	$4,749	$5,504	$8,344	$9,219	$9,968
Expenses
Management Fee	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800
Monthly Pest Control	$240	$240	$240	$240	$240	$240
Monthly Pool and Spa	$0	$0	$1,020	$1,140	$1,140	$1,140
Annual Licenses	$213	$213	$213	$213	$213	$213
Cable	$600	$600	$600	$600	$600	$600
Telephone/Internet	$900	$900	$900	$900	$900	$900
Electric (Net of Pool Income)	$2,400	$3,600	$3,600	$4,800	$6,000	$7,200
Deep Cleans/Carpets	$400	$500	$500	$600	$600	$600
Misc Maint./Household Items	$800	$900	$1,000	$1,200	$1,300	$1,400
Water	$600	$600	$600	$700	$700	$700
Net Cleaning-Non Taxable	$1,280	$1,480	$1,600	$1,800	$2,020	$2,220
Credit Card Fee	$212	$239	$274	$407	$454	$486
	$9,445	$11,071	$12,347	$14,400	$15,967	$17,499
	$4,793	$5,023	$6,480	$21,668	$23,559	$25,584
© GLOBAL REAL ESTATE SERVICES, INC.