Gross Rental Revenue Report 2007
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 |
$19,924 |
126 |
10 |
$150 |
$168 |
$18,006 |
$21,599 |
| 23 |
VR |
$20,628 |
128 |
2 |
$147 |
$170 |
$14,906 |
$29,218 |
|
5 |
VL |
$28,165 |
138 |
6 |
$171 |
$229 |
$24,067 |
$31,142 |
|
7 |
XL |
$30,936 |
144 |
13 |
$200 |
$267 |
$23,523 |
$35,869 |
| |
|
|
|
|
|
|
|
|
|
Aspen
Grove |
|
|
|
|
|
|
|
| 19 |
SD |
$18,280 |
145 |
10 |
$116 |
$151 |
$12,268 |
$24,258 |
|
3 |
1/1 |
$17,717 |
106 |
12 |
$160 |
$174 |
$16,592 |
$18,929 |
|
5 |
2/1 |
$26,318 |
117 |
24 |
$214 |
$248 |
$23,092 |
$27,985 |
| 11 |
2/2 |
$25,012 |
100 |
7 |
$238 |
$263 |
$21,976 |
$30,316 |
|
7 |
3/2 |
$30,279 |
92 |
31 |
$297 |
$354 |
$26,110 |
$37,639 |
|
2 |
4/2 |
$28,437 |
90 |
38 |
$275
$388 |
$25,215 |
$31,659 |
| |
|
|
|
|
|
|
|
|
|
Gold
Bend |
|
|
|
|
|
|
|
|
9 |
2/1 |
$18,528 |
85 |
17 |
$192 |
$242 |
$11,480 |
$26,007 |
|
9 |
2/2 |
$22,492 |
92 |
13 |
$213 |
$287 |
$18,264 |
$27,958 |
| 12 |
3/2 |
$24,800 |
83 |
16 |
$305 |
$387 |
$17,222 |
$34,367 |
|
2 |
4/2 |
$35,623 |
110 |
7 |
$285 |
$373 |
$33,935 |
$37,311 |
| |
|
|
|
|
|
|
|
|
|
Indian
Hills |
|
|
|
|
|
|
|
| 19 |
2/2 |
$17,002 |
70 |
21 |
$135 |
$331 |
$9,010 |
$25,391 |
|
7 |
3/2 |
$24,041 |
84 |
13 |
$317 |
$403 |
$16,998 |
$30,073 |
| |
|
|
|
|
|
|
|
|
|
Ski
Trails |
|
|
|
|
|
|
|
| 20 |
1/1 |
$18,214 |
108 |
13 |
$117 |
$207 |
$13,766 |
$27,206 |
| 14 |
1/1(T) |
$20,279 |
99 |
18 |
$161 |
$266 |
$13,032 |
$25,789 |
|
2 |
2/1 |
$25,750 |
54 |
14 |
$248 |
$275 |
$24,996 |
$26,504 |
|
2 |
2/1(T) |
$31,359 |
131 |
17 |
$206 |
$282 |
$29,423 |
$33,296 |
|
9 |
2/2 |
$25,168 |
90 |
10 |
$241 |
$323 |
$20,057 |
$27,998 |
|
3 |
2/2(T) |
$31,582 |
101 |
26 |
$305 |
$326 |
$24,115 |
$35,971 |
| |
|
|
|
|
|
|
|
|
|
Houses |
|
|
|
|
|
|
|
|
|
2 |
3/2 |
$23,367 |
51 |
48 |
$439 |
$486 |
$20,394 |
$26,340 |
|
3 |
3/2 |
$26,266 |
57 |
64 |
$451 |
$496 |
$16,856 |
$38,065 |
|
5 |
3/3 |
$25,114 |
54 |
42 |
$364 |
$494 |
$14,209 |
$31,405 |
|
2 |
4/2 |
$31,929 |
64 |
21 |
$484 |
$522 |
$26,621 |
$37,237 |
|
2 |
4/3 |
$37,161 |
63 |
22 |
$562 |
$636 |
$30,523 |
$43,799 |
|
4 |
4/3 |
$32,662 |
60 |
32 |
$454 |
$604 |
$24,171 |
$47,714 |
|
2 |
5/3 |
$45,271 |
68 |
12 |
$616 |
$791 |
$33,243 |
$57,299 |
|
1 |
5/4 |
$94,397 |
97 |
20 |
AVG = $974 |
N/A |
N/A |
|
1 |
6/4 |
$75,438 |
93 |
16 |
AVG = $811 |
N/A |
N/A |
|
218 Units on our Rental Program |
T = Located on the Trail* Low includes stay and ski free calculation and
all other discounts offered to guests.
** Factors include guest requests and amount of HO usage, length on program. |
|
Village Categories:
VR Village Room / 2nd Floor
V1 2nd Floor / One Bed Only
VL Village Loft / 3rd Floor
XL 3rd Floor/ Two Beds
|
|
| |
NORTHSTAR™
RESORT |
| |
LAHONTAN |
| |
TAHOE DONNER |
| |
TRUCKEE |
|