|
Gross Rental Revenue Report 2006
- NORTHSTAR AT TAHOE |
|
Northstar management takes 50% of the gross |
|
|
|
|
|
|
|
|
|
AVERAGES |
ADR |
REVENUE
RANGE** |
| # UNITS |
SIZE |
Gross Revenue |
Rented Nights |
+ Owner Nights |
LOW* |
HIGH |
LOW |
HIGH |
|
Northstar
Village |
|
|
|
|
|
|
|
| 6 |
V1 |
$15,535 |
110 |
10 |
$123 |
$163 |
$10,565 |
$19,440 |
| 26 |
VR |
$16,324 |
116 |
6 |
$120 |
$156 |
$12,769 |
$22,703 |
| 7 |
VL |
$18,067 |
112 |
6 |
$98 |
$221 |
$15,550 |
$26,148 |
| 6 |
XL |
$24,732 |
131 |
31 |
$130 |
$224 |
$17,643 |
$31,097 |
| |
|
|
|
|
|
|
|
|
|
Aspen
Grove |
|
|
|
|
|
|
|
| 21 |
SD |
$17,465 |
152 |
9 |
$88 |
$143 |
$12,103 |
$23,359 |
| 5 |
1/1 |
$14,374 |
109 |
19 |
$97 |
$195 |
$9,768 |
$17,500 |
| 6 |
2/1 |
$25,368 |
127 |
27 |
$188 |
$210 |
$21,353 |
$28,504 |
| 13 |
2/2 |
$23,032 |
106 |
17 |
$205 |
$235 |
$12,812 |
$29,000 |
| 7 |
3/2 |
$28,390 |
96 |
37 |
$267 |
$325 |
$19,181 |
$34,482 |
| 1 |
4/2 |
$22,182 |
56 |
62 |
AVG = $396 |
N/A |
N/A |
| |
|
|
|
|
|
|
|
|
|
Gold
Bend |
|
|
|
|
|
|
|
| 9 |
2/1 |
$20,338 |
101 |
16 |
$192 |
$212 |
$19,735 |
$26,739 |
| 9 |
2/2 |
$22,247 |
107 |
20 |
$158 |
$256 |
$18,176 |
$25,844 |
| 14 |
3/2 |
$20,890 |
78 |
17 |
$145 |
$328 |
$9,515 |
$27,761 |
| 2 |
4/2 |
$35,583 |
114 |
11 |
$275 |
$371 |
$34,101 |
$37,066 |
| |
|
|
|
|
|
|
|
|
|
Indian
Hills |
|
|
|
|
|
|
|
| 20 |
2/2 |
$15,466 |
75 |
20 |
$62 |
$269 |
$10,193 |
$23,147 |
| 7 |
3/2 |
$21,936 |
97 |
19 |
$109 |
$320 |
$17,304 |
$26,557 |
| |
|
|
|
|
|
|
|
|
|
Ski
Trails |
|
|
|
|
|
|
|
| 21 |
1/1 |
$18,601 |
126 |
13 |
$87 |
$195 |
$11,285 |
$23,480 |
| 15 |
1/1(T) |
$20,823 |
116 |
18 |
$107 |
$209 |
$17,857 |
$26,415 |
| 3 |
2/1 |
$25,373 |
47 |
12 |
$219 |
$234 |
$19,168 |
$30,938 |
| 2 |
2/1(T) |
$31,150 |
194 |
16 |
$120 |
$270 |
$28,389 |
$33,912 |
| 10 |
2/2 |
$23,306 |
89 |
21 |
$207 |
$292 |
$15,935 |
$27,710 |
| 3 |
2/2(T) |
$27,586 |
96 |
32 |
$272 |
$301 |
$22,821 |
$30,483 |
| |
|
|
|
|
|
|
|
|
|
Houses |
|
|
|
|
|
|
|
|
| 2 |
|
