Windsor Hills 6 BR vacation home at 2638 DAULBY ST

Click here for photos

RIO example below.... call for more details.

Global Resort Homes
Windsor Hills
						6 BR Home
Rental Fee						$50,341
Owner Rentals						$2,710
Total Revenue						$53,051
Less Commissions
Commission						$9,968
Total Commission						$9,968
Expenses
Management Fee						$1,800
Monthly Pest Control						$240
Monthly Pool and Spa						$1,140
Annual Licenses						$213
Cable						N/A
Telephone/Internet						$900
Electric (Net of Pool Income)						$7,200
Deep Cleans/Carpets						$600
Misc Maint./Household Items						$1,400
Water						$700
Net Cleaning-Non Taxable						$2,220
Credit Card Fee						$486
						$16,899
						$26,184
Rates:
Windsor Hills						6 BR Home
Holiday						$378
Peak						$339
Off-Peak						$313
Windsor Hills/Reunion						6 BR Home
Holiday						$234
Peak						$204
Off-Peak						$183
Assumptions:
60% occupancy for Windsor Hills Homes (50% wholesale and 50% retail)
50% occupancy for all other communities (50% wholesale and 50% retail)
15% commission on Tour Op bookings and 30% commission on Retail bookings
7 nights holiday rates retail and 7 nights holiday rates wholesale
Homeowner getting 14 nights of bookings based on peak wholesale rates