This is the test property

$1,000,000
4
6
2,300
sq. ft.
$435
per sq ft
Heated sq ft: 2,000 sq ft
Avg Nightly Rate: $500
Home Legally Sleeps: 6
Occupancy Rate: 12 weeks
Annual Gross Income : 200
Annual Net Operating Income : 1000
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Partial (50%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Owner
Seller Financing: Will Consider
Niche: Beach, Business Stay
New Construction: Yes
Days on Vrolio: 787

Property Description

Test description

Presented by:
Owner:
Devox Team
Seller Financing
Will Consider
Distress Sale
Auction
Seller Financing Terms
Seasonal Nightly Rates
High: 1000
Low: 200
Peak: 1500
Special Event: 2000
Avarage: 500.00
Furniture Age
2
Est Value of Furnishings
$3,000
Peak & High Seasons
January, February
Ownership Percentage
Partial (50%)
Qualifies for foreign national visa
Not sure
Reason for Selling
WHY ARE YOU SELLING YOUR VACATION RENTAL?
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
200
Net Operating Income
1000
Stories
2
Additional Indoor Rooms
Attached Garage for 2 cars, Detached Garage for 1 car, Family Room
Appliances
Dishwasher, Dryer
Heating/Cooling
Central A/C (gas or electric)
Floor Coverings
Carpet
Security
Yes
Security Description
PLEASE DESCRIBE YOUR SECURITY SYSTEM
Half Baths
2
Master Suite(s)
Inquire
Energy Efficiency
Duct Sealing
Year built
2019
Outdoor Features
Above Ground Spa, Boat House
View
Beach, Canyon
Backyard Exposure
North
Lot Size
LOT SIZE
Community Features
Arcade, Bar
Tax Amount/Year
$100
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
Yes
Neighborhood Amenities
Arcade, Bar
Mandatory HOA
Inquire
Home Legally Sleeps:
6
Onsite Parking
ONSITE PARKING SITUATION
Neighborhood Association STR Rules
HOA allows STR
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
$7.00
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
Inquire
Occupancy Rate
12
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner
Managed By
Manager
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
300.00 Monthly
Caretaker Fees
Inquire
Sold with Marketing Collateral
Yes, Social media profiles
Manager Cancellation Policy
2000
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$100.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
$100.00
Pool & Spa Maintinence (Annual)
$100.00
Electricity (Annual)
$100.00
Water/Sewer (Annual)
$100.00
Cable/Interbet (Annual)
$100.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$100.00
Homeowner's Insurance (Annual)
$100.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$100.00
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additional Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additional Nightly Insurance Policy ($ per night)

Additional Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Data provided by property owner

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.