Example Properties
These are best of breed examples of the various property types in Eagle County.
The are intended to sere only as guides to the projected cost of ownership in various areas.
Click Links Below to See Example Properties
Slopeside

East-West Vail

Beaver Creek

Super Premium Homes
Beaver Creek – Highlands Slopeside

Cost of Ownership
Unit Number 551
Bedrooms + Bath 3 BD / 4 BA
List Price 2,095,000
Approximate Square Foot 2,242
Price per Square Foot 934
Downpayment ( 30% ) 628,500
Financing 1,466,500
Interest Rate - 30 Yr Fixed 5.250%
Mortgage Payment (97,177)
Assoc. Dues or Maint. Expense (16,956)
Taxes (10,414)
Utilities/Misc. - TBD 0
Total Annual Cost (124,546)
Projected Net Rental Income 53,600
Net Annual Income/(Expense) (70,946)
Monthly Income/(Expense) (5,912)
Net Income to List Price Ratio 2.56%
Beaver Creek – Oxford Court

Cost of Ownership
Unit Number 404
Bedrooms + Bath 3 BD / 3.5 BA
List Price 1,895,000
Approximate Square Foot 2,329
Price per Square Foot 814
Downpayment ( 30% ) 568,500
Financing 1,326,500
Interest Rate - 30 Yr Fixed 5.250%
Mortgage Payment (87,900)
Assoc. Dues or Maint. Expense (13,628)
Taxes (9,558)
Utilities/Misc. - TBD 0
Total Annual Cost (111,085)
Projected Net Rental Income 44,000
Net Annual Income/(Expense) (67,085)
Monthly Income/(Expense) (5,590)
Net Income to List Price Ratio 2.32%
Beaver Creek – Creekside

Cost of Ownership
Unit Number A105
Bedrooms + Bath 2 BD / 3 BA
List Price 995,000
Approximate Square Foot 1,456
Price per Square Foot 683
Downpayment ( 30% ) 298,500
Financing 696,500
Interest Rate - 30 Yr Fixed 4.750%
Mortgage Payment (43,599)
Assoc. Dues or Maint. Expense (12,904)
Taxes (4,758)
Utilities/Misc. - TBD 0
Total Annual Cost (61,261)
Projected Net Rental Income 26,000
Net Annual Income/(Expense) (35,261)
Monthly Income/(Expense) (2,938)
Net Income to List Price Ratio 2.61%
Please keep in mind, these are NOT necessarily currently for sale properties.
Slopeside

East-West Vail

Beaver Creek

Super Premium Homes
Click Here to Search All Active Properties
Click Here for the Evaluation Process

  Click Here For Call Back