Example Properties
These are best of breed examples of the various property types in Eagle County.
They are intended to serve 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
Vail / Lionshead – Montaneros

Cost of Ownership
Unit Number 312-3
Bedrooms + Bath 2 BD / 2 BA
List Price 1,275,000
Approximate Square Foot 1,159
Price per Square Foot 1,100
Downpayment ( 30% ) 382,500
Financing 892,500
Interest Rate - 30 Yr Fixed 5.250%
Mortgage Payment (59,141)
Assoc. Dues or Maint. Expense (12,184)
Taxes (4,961)
Utilities/Misc. - TBD 0
Total Annual Cost (76,286)
Projected Net Rental Income 36,000
Net Annual Income/(Expense) (40,286)
Monthly Income/(Expense) (3,357)
Net Income to List Price Ratio 2.82%
Vail / Lionshead – Vail Spa Condos

Cost of Ownership
Unit Number 321
Bedrooms + Bath 3 BD / 3 BA
List Price 1,890,000
Approximate Square Foot 1,647
Price per Square Foot 1,148
Downpayment ( 30% ) 567,000
Financing 1,323,000
Interest Rate - 30 Yr Fixed 5.250%
Mortgage Payment (87,668)
Assoc. Dues or Maint. Expense (17,232)
Taxes (7,245)
Utilities/Misc. - TBD 0
Total Annual Cost (112,145)
Projected Net Rental Income 36,000
Net Annual Income/(Expense) (76,145)
Monthly Income/(Expense) (6,345)
Net Income to List Price Ratio 1.90%
Vail / Lionshead – Vorlaufer Condo

Cost of Ownership
Unit Number 306
Bedrooms + Bath 3 BD / 3 BA
List Price 2,200,000
Approximate Square Foot 1,560
Price per Square Foot 1,410
Downpayment ( 30% ) 660,000
Financing 1,540,000
Interest Rate - 30 Yr Fixed 5.250%
Mortgage Payment (102,047)
Assoc. Dues or Maint. Expense (6,344)
Taxes (6,808)
Utilities/Misc. - TBD 0
Total Annual Cost (115,199)
Projected Net Rental Income 60,000
Net Annual Income/(Expense) (55,199)
Monthly Income/(Expense) (4,600)
Net Income to List Price Ratio 2.73%
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