408 WEstin Whistler Whistler Village

Transcription

1 408 WEstin Whistler Whistler Village Beds: 0.5 Baths: 1 SF: 413 sf Parking: Paid Parking Built: 2000 (fully renovated) A beautiful, highly desired 413 sf studio suite centrally located in the Village, this unit is a must see! With views overlooking the Courtyard from the private balcony you cannot go wrong. This aordable listing that brought in 4.34% ROI in 2015 also oers a fully equipped galley-style kitchen, a spa-like bathroom with a combined shower and tub, luxurious furnishings, very close to the waterfall on the patio for ambiance - it is no wonder that the Westin Whistler wins award after award! This aordable listing that brought in 4.34% ROI in 2015 also oers a fully equipped galley-style kitchen, a spa-like bathroom with a combined shower and tub, luxurious furnishings, very close to the waterfall on the patio for ambiance - it is no wonder that the Westin Whistler wins award after award! Ask to take a look at this exceptional condo today! Oered at $205,000 (GST managed by hotel) Denise Brown BBA Associate Broker MCE CLHMS REDM The LEADIG EDGE Real Estate Team Whistler at RE/MAX Sea to Sky Real Estate Whistler esters Road Whistler BC V0 1B7 C TF denise@realwhistlerliving.com Whistler-RealEstate.ca E&OE. ot intended to solicit properties already listed for sale.

2 Compliments of Denise Brown Phone: Office: Re/Max of Whistler Whistler Way, Village, Westin Status: Active Type: Condominium List Date: 10/14/2016 List Price: $205,000 City: Whistler Org Price: $205,000 Area: Village.. Sold Price: Complex: Westin Total Beds: 0.5 Size: 413 Main Beds: 0.5 Land Size: Bathrooms: 1.00 Stories: 1 Built: 2000 Park Spcs: Park Type: Fireplaces: 1 FP Type: Gas Basement: one Suite: Tax: Suite Brm: Suite Rent: TW Fee: Tax r: IUD: TW Freq: List Co: RE/MAX A beautiful, highly desired 413 sf studio suite centrally located in the Village, this unit is a must see! With views overlooking the Courtyard from the private balcony you cannot go wrong. This affordable listing that brought in 4.34% ROI in 2015 also offers a fully equipped galley-style kitchen, a spa-like bathroom with a combined shower and tub, luxurious furnishings, very close to the waterfall on the patio for ambiance - it is no wonder that the Westin Whistler wins award after award! The Westin Resort & Spa provides guests and owners with enviable amenities including state of the art health club & spa, indoor/outdoor pool, steam room, sauna, hot tubs, ski/golf valet, complimentary shuttle to golf courses, fully equipped self-service business center, high performance ski and snowboard rentals, various types of dining, year round full day and evening Children s Center offering day care, a full service spa offering over 25 treatments and more Call today to view this luxurious suite! Additional Property Information List # : W Front: Rent Cov: Phase II Cnstrct: Concrete & Steel R. Mgnt Co: ExtFinish: Concrete R. Mgnt Ph: Flooring: Mixed C. Feat: Bar, Bike/Ski Locker, Concierge Service, Elev.. Condominium Features Roofing: Metal Heating: Electric/Propane Plumbing: Mixed Sewer: Depth: Septic: Water: Electricity: Propane: Municipal Microwave: Garburator: D. Washer: Compactor: Dryer: AC: Legal Information Stove: Washer: Fridge: Cable: tr Gas: WLS? : Wind Cov: Security: Stm Rm: Sauna: Hot Tub: Pool: Central Vac: Furnishings: PID: Plan: Title: Freehold DisLot: Zoning: TA14 - Accommodation Fourteen Print Date: 10/21/2016 LMS Folio: Block: Lot: 268 All Measurements Are Approximate; The above information is provided for the sole use of the members of The Whistler Listing System and is from sources believed reliable but should not be relied upon without verification. The Whistler Listing System assumes no responsibility for its accuracy. ot intended to solicit already listed properties.

3

4

5 Owner Information Page 1 of 1 10/4/2016 Unit: 408 Interest Upon Destruction: 87 THE WESTI RESORT & SPA WHISTLER Current Month ear-to-date Month: August ear: 2016 Details This ear Last ear This ear Last ear Revenues Room $3, $4, $39, $32, Food and Beverage $ $1, $7, $6, Other $ $ $2, $2, Total Revenues $5, $5, $49, $42, Dept. and Undist.Expenses Total Departmental Expenses $1, $2, $16, $14, Total Undistributed Expenses $ $ $7, $7, Total Dept. and Undist.Expenses $2, $3, $24, $22, Gross Operating Profit $2, $2, $25, $19, Fixed Expenses and Other Management Fee $ $ $1, $1, Westin Fee $ $ $2, $2, Cressey Leases $ $ $2, $2, Equipment and Other leases $8.99 $8.99 $73.20 $75.33 Strata Fees and Contingency Reserve $ $ $1, $1, Tourism Whistler Fees $57.04 $56.11 $ $ Property Tax $0.00 $0.00 $2, $2, Insurance $21.39 $23.56 $ $ Total Fixed Expenses and Other $1, $1, $11, $10, Misc. Charges & Other Add back depreciation ($114.86) ($109.73) ($903.94) ($849.33) Depreciation $ $ $ $ FF&E Reserve $ $ $1, $2, Property Tax $0.00 $0.00 $ $ Property Tax Adj. $0.00 $0.00 $0.00 $0.00 Total Misc. Charges and Other $ $ $2, $2, Cash Available For Distribution $ $1, $11, $6, Distributions During Current Month Distribution $ $ Total Distributions $ $ $4, $4, Cumulative Totals Cumulative Profit/Loss from March 17, 2000 $72, Distributions to Date ($56,024.47) Cumulative Funds Held before Renovation Funds $16, Cumulative Contribution to Renovation Funds ($7,898.14) Cumulative Funds Held for owner / Owed by owner $8, Gross Revenue Calendar 1 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ * Owner Usage Day Total Gross Revenue for Reporting Period: $5,192.64

6 Owner Information Page 1 of 1 10/4/2016 Unit: 408 Interest Upon Destruction: 87 THE WESTI RESORT & SPA WHISTLER Current Month Month: December ear: 2015 ear-to-date Details This ear Last ear This ear Last ear Revenues Room $9, $7, $46, $39, Food and Beverage $1, $ $10, $8, Other $ $ $3, $2, Total Revenues $10, $8, $60, $51, Dept. and Undist.Expenses Total Departmental Expenses $2, $2, $21, $19, Total Undistributed Expenses $1, $1, $11, $11, Total Dept. and Undist.Expenses $3, $3, $33, $30, Gross Operating Profit $6, $5, $26, $20, Fixed Expenses and Other Management Fee $ $ $1, $1, Westin Fee $ $ $3, $2, Cressey Leases $ $ $3, $2, Owner Council Expenses $0.00 $0.00 $0.00 $0.00 Equipment and Other leases $13.02 $4.03 $ $ Strata Fees and Contingency Reserve $ ($47.74) $2, $1, Tourism Whistler Fees $56.11 $54.87 $ $ Property Tax $0.00 $0.00 $2, $2, Insurance $21.39 $19.53 $ $ Principal and Interest Pay. - Capital Lease $0.00 ($19.53) $0.00 $0.00 Total Fixed Expenses and Other $1, $1, $14, $11, Misc. Charges & Other Add back depreciation ($120.45) ($97.87) ($1,306.40) ($3,002.25) Depreciation $ $97.87 $1, $3, FF&E Reserve $ $ $3, $2, Property Tax $0.00 $0.00 $ $86.17 Property Tax Adj. $0.00 $0.00 $0.00 $ Total Misc. Charges and Other $ $ $3, $2, Cash Available For Distribution $4, $3, $8, $6, Distributions During Current Month Distribution $ $ Total Distributions $ $ $5, $5, Cumulative Totals Cumulative Profit/Loss from March 17, 2000 $60, Distributions to Date ($51,429.14) Cumulative Funds Held before Renovation Funds $9, Cumulative Contribution to Renovation Funds ($0.00) Cumulative Funds Held for owner / Owed by owner $9, Gross Revenue Calendar 1 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ * Owner Usage Day Total Gross Revenue for Reporting Period: $10,625.19

7 Owner Information Page 1 of 1 10/5/2016 Unit: 408 Interest Upon Destruction: 87 THE WESTI RESORT & SPA WHISTLER Current Month Month: December ear: 2014 ear-to-date Details This ear Last ear This ear Last ear Revenues Room $7, $6, $39, $37, Food and Beverage $ $ $8, $7, Other $ $ $2, $2, Total Revenues $8, $7, $51, $47, Dept. and Undist.Expenses Total Departmental Expenses $2, $1, $19, $18, Total Undistributed Expenses $1, $ $11, $10, Total Dept. and Undist.Expenses $3, $2, $30, $28, Gross Operating Profit $5, $5, $20, $18, Fixed Expenses and Other Management Fee $ $ $1, $1, Westin Fee $ $ $2, $2, Cressey Leases $ $ $2, $2, Owner Council Expenses $0.00 $0.00 $0.00 $10.95 Equipment and Other leases $4.03 $10.85 $ $ Strata Fees and Contingency Reserve ($47.74) $ $1, $1, Tourism Whistler Fees $54.87 $53.94 $ $ Property Tax $0.00 $0.00 $2, $2, Insurance $19.53 $20.77 $ $ Principal and Interest Pay. - Capital Lease ($19.53) $2.79 $0.00 $36.50 Total Fixed Expenses and Other $1, $1, $11, $11, Misc. Charges & Other Add back depreciation ($97.87) ($258.91) ($3,002.25) ($3,055.09) Depreciation $97.87 $ $3, $3, FF&E Reserve $ $ $2, $1, Other Expenses $0.00 $0.00 $0.00 $ Property Tax $0.00 $0.00 $86.17 $0.00 Property Tax Adj. $0.00 $0.00 $ ($236.49) Total Misc. Charges and Other $ $ $2, $2, Cash Available For Distribution $3, $3, $6, $5, Distributions During Current Month Distribution $ $ Total Distributions $ $ $5, $5, Cumulative Totals Cumulative Profit/Loss from March 17, 2000 $52, Distributions to Date ($46,020.57) Cumulative Funds Held before Renovation Funds $6, Cumulative Contribution to Renovation Funds ($0.00) Cumulative Funds Held for owner / Owed by owner $6, Gross Revenue Calendar 1 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ * Owner Usage Day Total Gross Revenue for Reporting Period: $8,570.08

8 Owner Information Page 1 of 1 10/4/2016 Unit: 408 Interest Upon Destruction: 87 THE WESTI RESORT & SPA WHISTLER Current Month Month: December ear: 2013 ear-to-date Details This ear Last ear This ear Last ear Revenues Room $6, $6, $37, $36, Food and Beverage $ $ $7, $7, Other $ $ $2, $2, Total Revenues $7, $7, $47, $46, Dept. and Undist.Expenses Total Departmental Expenses $1, $1, $18, $17, Total Undistributed Expenses $ $ $10, $10, Total Dept. and Undist.Expenses $2, $2, $28, $28, Gross Operating Profit $5, $4, $18, $17, Fixed Expenses and Other Management Fee $ $ $1, $1, Westin Fee $ $ $2, $2, Cressey Leases $ $ $2, $2, Owner Council Expenses $0.00 $7.75 $10.95 $65.88 Equipment and Other leases $10.85 $6.51 $ $87.84 Strata Fees and Contingency Reserve $ $ $1, $1, Tourism Whistler Fees $53.94 $52.70 $ $ Property Tax $0.00 $0.00 $2, $2, Insurance $20.77 $18.60 $ $ Principal and Interest Pay. - Capital Lease $2.79 $3.10 $36.50 $ Total Fixed Expenses and Other $1, $1, $11, $11, Misc. Charges & Other Add back depreciation ($258.91) ($231.77) ($3,055.09) ($3,566.28) Depreciation $ $ $3, $3, FF&E Reserve $ $ $1, $1, Other Expenses $0.00 $0.00 $ $ Property Tax Adj. $0.00 $0.00 ($236.49) ($262.14) Total Misc. Charges and Other $ $ $2, $2, Cash Available For Distribution $3, $3, $5, $4, Distributions During Current Month Distribution $ $ Total Distributions $ $ $5, $5, Cumulative Totals Cumulative Profit/Loss from March 17, 2000 $45, Distributions to Date ($40,779.77) Cumulative Funds Held before Renovation Funds $5, Cumulative Contribution to Renovation Funds ($0.00) Cumulative Funds Held for owner / Owed by owner $5, Gross Revenue Calendar 1 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ * Owner Usage Day Total Gross Revenue for Reporting Period: $7,906.05