NORTHSTAR AT TAHOE®
Calendar Year 2007 - Gross Rental Revenue Report

   

AVERAGES

 Average Daily Rate REVENUE RANGE**

# UNITS

SIZE

Rented 
Nights

Owner 
Nights

LOW*

HIGH

LOW

HIGH

 Average

Northstar™ Village

6

V1

 126 10 $150 $168 $18,006 $21,599 $19,924
233 VR 128 2 $147 $170 $14,906 $29,218 $20,628
5

VL

 138 6 $171 $229 $24,067 $31,142 $28,165
7

XL

 144 13 $200 $267 $23,523 $35,869 $30,936

Aspen Grove
19

SD

 145 10 $116 $151 $12,268 $24,258 $18,280
3

1/1

 106 12 $160 $174 $16,592 $18,929 $17,717
5

2/1

 117 24 $214 $248 $23,092 $27,985 $26,318
11

2/2

 100 7 $238 $263 $21,976 $30,316 $25,012
7

3/2

 92 31 $297 $354 $26,110 $37,639 $30,279
2

4/2

 90 38 $275 $388 $25,215 $31,659 $28,437

Gold Bend
9

2/1

 85 17 $192 $242 $11,480 $26,007 $18,528
9

2/2

 92 13 $213 $287 $18,264 $27,958 $22,492
122

3/2

 83 16 $305 $387 $17,222 $34,367 $24,800
2

4/2

 110 7 $285 $373 $33,935 $37,311 $35,623

Indian Hills
19

2/2

 70 21 $135 $331 $9,010 $25,391 $17,002
7

3/2

 84 13 $317 $403 $16,998 $30,073 $24,041

Ski Trails
20

1/1

 108 13 $117 $207 $13,766 $27,206 $18,214
14

1/1(T)

 99 18 $161 $266 $13,032 $25,789 $20,279
2 2/1 54 14 $248 $275 $24,996 $26,504 $25,750
2 2/1(T) 131 17 $206 $282 $29,423 $33,296 $31,359
9

2/2

 90 10 $241 $323 $20,057 $27,998 $25,168
3

2/2(T)

 101 26 $305 $326 $24,115 $35,971 $31,582

Houses
2

3/2

 51 48 $439 $486 $20,394 $26,340 $23,367
3

3/2 (CSTM)

 57 64 $451 $496 $16,856 $38,065 $26,266
5

3/3

 54 42 $364 $494 $14,209 $31,405 $25,114
2

4/2

 64 21 $484 $522 $26,621 $37,237 $31,929
2

4/3

 63 22 $562 $636 $30,523 $43,799 $37,161
4

4/3(CSTM)

 60 32 $454 $604 $24,171 $47,714 $32,662
2

5/3

 68 12 $616 $791 $33,243 $57,299 $45,271
1

5/4

 97 20 $974 $974 $94,397 $94,397 $94,397
1

6/4

 93 16 $811 $811 $75,438 $75,438 $75,438
  218  Units on our Rental Program. *Low includes stay and ski free calculation and all other discounts offered to guests. ** Factors include guest requests, amount of Home Owner usage and length on program.

Information above provided by Northstar™ Rental Program
 *Northstar™ Rental Program Fees are 50% of Gross Rental Income
for more specific information about the Northstar™ rental program,
please download the Synopsis of Northstar™ Rental Management Agreement

NORTHSTAR AT TAHOE®
Calendar Year 2006 - Gross Rental Revenue Report

 

AVERAGES

Average Daily Rate

REVENUE RANGE**

# UNITS

SIZE

Rented 
Nights

Owner 
Nights

LOW*

HIGH

HIGH

LOW

Northstar™ Village

6

V1

 110 10 $123 $163 $19,440 $10,565
26 VR 116 6 $120 $156 $22,703 $12,769
7

VL

 112 6 $98 $221 $26,148 $15,550
6

XL

 131 31 $130 $224 $31,097 $17,643

Aspen Grove
21

SD

 152 9 $88 $143 $23,359 $12,103
5

1/1

 109 19 $97 $195 $17,500 $9,768
6

2/1

 127 27 $188 $210 $28,504 $21,353
13

2/2

 106 17 $205 $235 $29,000 $12,812
7

3/2

 96 37 $267 $325 $34,482 $19,181
1

4/2

 56 62 AVG=$396 N/A N/A

Gold Bend
9

2/1

 101 16 $192 $212 $26,739 $19,735
9

2/2

 107 20 $158 $256 $25,844 $18,176
14

3/2

 78 17 $145 $328 $27,761 $9,515
2

4/2

 114 11 $275 $371 $37,066 $34,101

Indian Hills
20

2/2

 75 20 $62 $269 $23,147 $10,193
7

3/2

 97 19 $109 $320 $26,557 $17,304

Ski Trails
21

1/1

 126 13 $87 $195 $23,480 $11,285
15

1/1(T)

 116 18 $107 $209 $26,415 $17,857
3 2/1 47 12 $219 $234 $30,938 $19,168
2 2/1(T) 194 16 $120 $270 $33,912 $28,389
10

2/2

 89 21 $207 $292 $27,710 $15,935
3

2/2(T)

 96 32 $272 $301 $30,483 $22,821

Houses
2

3/2

 75 42 $370 $385 $29,244 $27,368
3

3/2 (CSTM)

 54 12 $440 $449 $30,542 $16,444
6

3/3

 63 69 $392 $456 $43,512 $17,319
2

4/2

 68 19 $462 $498 $33,293 $31,354
3

4/3

 82 15 $494 $552 $48,364 $34,362
4

4/3(CSTM)

 67 39 $461 $490 $45,113 $35,000
2

5/3

 108 18 $501 $543 $58,072 $53,720
1

5/4

 117 17 AVG=$809 N/A N/A
1

6/4

 44 9 AVG=$920 N/A N/A
  237  Units on our Rental Program. *Low includes stay and ski free calculation and all other discounts offered to guests. ** Factors include guest requests, amount of Home Owner usage and length on program.

NORTHSTAR AT TAHOE®
Calendar Year 2005
Gross Rental Revenue Report

 

AVERAGES

Average Daily Rate

REVENUE RANGE**

# UNITS

SIZE

Rented 
Nights

Owner 
Nights

LOW*

HIGH

HIGH

LOW

Northstar™ Village
5 V1 125 10 $81 $131 $16,241 $10,009
27 VR 117 6 $87 $160 $21,257 $9,646
7

VL

 147 8 $88 $203 $24,706 $17,406
6

XL

 143 20 $133 $201 $27,305 $20,777

Aspen Grove
22

SD

 169 11 $94 $121 $21,216 $10,549
4

1/1

 131 17 $118 $142 $20,162 $15,190
7

2/1

 104 21 $170 $225 $22,968 $18,175
14

2/2

 99 14 $171 $227 $30,084 $6,568
7

3/2

 108 30 $115 $299 $34,627 $11,030
1

4/2

 75 49  Av $311 Av $311 N/A N/A

Gold Bend
9

2/1

 80 22 $146 $264 $18,385 $9,208
10

2/2

 99 16 $155 $223 $28,761 $16,081
13

3/2

 105 16 $92 $277 $34,930 $14,744
3

4/2

 70 21 $264 $316 $29,905 $8,436

Indian Hills
19

2/2

 85 23 $100 $245 $25,288 $8,542
8

3/2

 91 13 $100 $300 $25,868 $8,359

Ski Trails
22

1/1

 127 20 $88 $179 $22,485 $4,817
17

1/1(T)

 120 12 $109 $218 $27,681 $16,024
3 2/1 41 14 $227 $239 $28,160 $20,790
2 2/1(T) 102 26 $231 $247 $27,389 $21,250
16

2/2

 67 13 $162 $270 $28,728 $19,060
4

2/2(T)

 113 28 $148 $291 $29,926 $19,396

Houses
2

3/2

 93 41 $302 $316 $29,063 $28,358
3

3/2 (CSTM)

 55 49 $344 $355 $34,428 $23,033
6

3/3

 63 46 $296 $415 $35,230 $7,407
2

4/2

 74 23 $351 $399 $31,264 $23,521
5

4/3

 96 34 $383 $447 $56,018 $27,779
2

5/3

 112 13 $448 $485 $56,774 $47,900
1

5/4

 108 42 Av $571 Av $571 N/A N/A
1

6/4

 84 21 Av $712 Av $712 N/A N/A
  248  Units on our Rental Program. *Low includes stay and ski free calculation and all other discounts offered to guests. ** Factors include guest requests, amount of Home Owner usage and length on program.

Download Printable Version 
 (Adobe .pdf format)

 Year 2005-2007 Rental Income

On-site Office at Northstar™
100 Northstar Drive Truckee, CA 96161
(At the entrance to Northstar™ at Hwy 267)

Copyright © 2008 Sheridan Brokers Northstar Real Estate
 Legal Notice/Disclaimer