Calculator

RENTAL PROJECTION CALCULATOR

Use the rental projection calculator below to see what the possibilities could be when renting your Adventure Cabin through Village Camp Flagstaff!

ADVENTURE CABIN SALES PRICE

DOWN PAYMENT

PRINCIPAL (ADVENTURE CABIN - DOWN PAYMENT)

INTEREST RATE %

TERM / LENGTH OF LOAN ( YEARS )

PAYMENTS PER YEAR

MONTHLY PAYMENT

AVERAGE NIGHTLY RENTAL RATE $

AVERAGE ANNUAL OCCUPANCY %

PROFESIONAL MARKETING & MANAGEMENT FEE %

CREDIT CARD FEE %

ANNUAL CASH FLOW BEFORE 5% CAPITAL RESERVE CONTRIBUTION $

ANNUAL LINEN FEE $

ESTIMATED ANNUAL UTILITY EXPENSE (ELECTRIC/SEWER/WATER) $

INSURANCE $

$ ANNUAL COMMUNITY FEE ($699/MO.)

PROFESSIONAL MARKETING AND MANAGEMENT FEE (50% GROSS REVENUE) $

CREDIT CARD FEES

ANNUAL CAPITAL RESERVE CONTRIBUTION 5% OWNER CASH FLOW $

RENTAL EXPENSES $

ANNUAL RENTAL INCOME $

ANNUAL RENTAL EXPENSES $

ANNUAL LOAN PAYMENT $

ANNUAL COST TO OWN (ESTIMATED) $

FIRST NAME

LAST NAME