Beds:
Pigeon Forge mile
GATLINBURG mile
Base:
Location Score
Quality Aminity
Revenue Multiply for location
Rate optimize =   Top 10%
Gross Revenue: Base* Revenue Location * Quality Aminity * Rate optimize =
--------------------------------
Cleaning:
Stays:
Utility:
Maintence:
--------------------------------
Cabin Pool: no
Quality Cabin: aboutsame
Manager: 20
Base Rate:
MANAGEMENT: (Base Rate X Manager)/100 =
Maintence: (Base Rate X Maintence)/100 =
Utility: Utility of the bed $0.00
Cleaning: Cleaning X (Stays *Rate optimize) =
Net Income: Base Rate - (Maintence+MANAGEMENT+(Utility*12)+Cleaning) = $0.00
MORTGAGE:
--------------------------------
Property Price =
Depreciation = propertyprice X 90% X 3.63 =
Appriciation = propertyprice X 15.5% =
Monthly Price =
Equity = (Monthly - (Property Price X 0.90 X 0.00375 )) X 12 =
Total = Depreciation + Appriciation + Equity = --------------------------------
Gross Revenue =
HIGH PERFORMER
Gross Revenue = Gross Revenue + (Gross Revenue * 5%) = $0.00
Net Income = Gross Revenue -(MANAGEMENT+Maintence+(Utility*12)+Cleaning+(monthly *12)) =
Monthly Cash Flow = Net Income/12 = /m
EXPECTED
Gross Revenue = Gross Revenue =
Net Income = Gross Revenue -(MANAGEMENT+Maintence+(Utility*12)+Cleaning+(monthly *12)) =
Monthly Cash Flow = Net Income/12 = /m
Low PERFORMER
Gross Revenue = Gross Revenue - (Gross Revenue * 5%) = $0.00
Net Income = Gross Revenue -(MANAGEMENT+Maintence+(Utility*12)+Cleaning+(monthly *12)) =
Monthly Cash Flow = Net Income/12 = /m