| |
Rates/Week |
Projected Weeks |
Gross Income |
|
Vacation |
$2,400.00 |
6 |
$14,400.00 |
| Summer Value |
$2,100.00 |
6 |
$12,600.00 |
| Leisure |
$1,800.00 |
4 |
$
7,200.00 |
| Spring |
$1,600.00 |
4 |
$
6,400.00 |
| Sport |
$1,400.00 |
1 |
$
1,400.00 |
|
Gross income total $42,000.00 |
| |
Less: |
| |
25% Management Fee -
$10,500.00 |
| |
Cleaning Expense $175.00 x 21 week - $
3,675.00 |
|
Net To Owner $27,825.00 |