|
|
|
|
|
Click on cabin packages for information.
|
|
|
|
|
Deluxe Lodge Only $32,740.00
|
|
|
|
Deluxe Lodges:
12x34 Sleeps 6 to 8 comfortably
|
|
Cabin includes:Bathroom with 54" 1 piece Tub / Shower
Toilet & Sink, Kitchen with Double Sink, Full Size Range, 14 cubic foot fridge, 4 Windows with Screens, Curtains & Blinds, (choice of 3054, 3040 or 3021)
14" X 21" Bathroom Window w/ Screen & Curtain or Ceiling vent, SL 3 & 8 Choice of 3054, 3040, 3021 Bathroom Window, 6 Panel Entry Door w/ Storm Door
2 Ceiling Fans,11' X 9' 10" Bedroom Sleeping Loft w/ Ladder, 20 Gal Electric or 10 Gal Gas Water Heater.
|
|
|
Deluxe Lodge R.V. Cabin: Unit Base Price
|
$27,145.00
|
|
Two dormers and a stair
|
$1,900.00
|
|
Cabinet package
|
$995.00
|
|
Upgrade to gas hot water heater
|
$225.00
|
|
Colorado window package: 6 extra windows and a trapezoid
|
$1,200.00
|
|
Cedar futon
|
$550.00
|
|
Pocket door
|
$175.00
|
|
Table and chairs
|
$550.00
|
|
Option Total
|
$5,595.00
|
|
Base and option total
|
$32,740.00
|
|
Freight
|
$2,850.00
|
|
Subtotal
|
$35,590.00
|
|
Document Fee
|
$ 64.00
|
|
Grand Total
|
$35,654.00
|
|
|
|
|
|
|
|
Building cost & delivery:
|
# of Units:
|
Price of each:
|
Total cost of units:
|
|
Deluxe Lodge Model
|
1
|
$35,654.00
|
$35,654.00
|
|
Total of cabin & delivery
|
Freight
|
$2,850.00
|
$38,504.00
|
|
Local tax
|
5%
|
|
$1,727.95
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
$40,231.95
|
|
|
|
|
|
|
|
Infrastructure cost:
|
# of Sites:
|
Cost per site:
|
Total cost :
|
|
Power hook up
|
1
|
$75.00
|
$75.00
|
|
Water hook ups
|
1
|
$10.00
|
$10.00
|
|
Sewer/Septic hook up
|
1
|
$25.00
|
$25.00
|
|
Deck and/or stairs
|
1
|
$2,000.00
|
$2,000.00
|
|
Picnic table
|
Gas grill
|
Hot tub
|
$
|
|
Landscaping & skirting
|
1
|
$250.00
|
$250.00
|
|
Total:
|
|
|
$2,360.00
|
|
|
# of Cabins:
|
Nightly Rate:
|
Nights Rented:
|
Total Income:
|
|
1
|
$125.00
|
120
|
$15,000.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On going yearly expences:
|
Per Year:
|
|
|
|
Registration fees
|
$175.00
|
approx.
|
|
|
Insurance on unit
|
$360.00
|
$30.00 mo.
|
|
|
Utilities
|
$600.00
|
$50.00 mo.
|
|
|
|
|
|
|
|
Maintainance repairs
|
$200.00
|
|
|
|
Cleaning Units
|
N/C first 2 yrs
|
$1,800 yr/per unit
|
|
|
Total Expences
|
$1,335.00 x 2
|
= $2,670.00
|
|
|
|
|
|
SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
x x x x x x x x
|
|
|
|
Cabin/delivery/tax
|
$40,406.95
|
|
|
|
|
Site Costs:
|
$2,360.00
|
|
|
|
|
|
|
|
|
|
|
Total:
|
$42,766.95
|
|
|
|
|
|
|
Mortgage Amount:
|
$42,766.95
|
|
|
Down Payment:
|
$4,276.00
|
Monthly Payment:
|
$ 427.00
|
|
|
|
|
x x x x x x x x
|
|
|
|
|
|
Rental Income:
|
$15,000.00
|
|
|
|
|
Debt Service:
|
$ 5,124.00
|
|
|
|
|
On going yrly expences:
|
$ 2,670.00
|
=$7,794.00
|
|
Return on Investment:
|
%
|
Net Cash Flow:
|
$ 7,206.00
|
|
|
80% loan to value
|
10 yrs
10% down
|
|
|
|
|
|
|
