Status: Active Type: Condominium List Date: 06/12/2017. Total Beds: 0.5 Main Beds: 0.5

Transcription

1 Compliments of Denise Brown Phone: Office: Re/Max of Whistler Whistler Way, Village, Westin Status: Active Type: Condominium List Date: 06/12/2017 List Price: $193,000 City: Whistler Org Price: $193,000 Area: Village.. Sold Price: Complex: Westin Total Beds: 0.5 Size: 354 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: $2,119 Suite Brm: Tax r: 2016 Suite Rent: IUD: TW Fee: TW Freq: List Co: RE/MAX The Westin Resort & Spa achieved all time records in 2016 for occupancy and received multiple awards throughout the year: #4 Resort Hotel in Canada (Conde ast Traveler); Top 10 in Trip Advisor and is 1 of only 2 Four Diamond hotels in Whistler. All this good news also sees expected increases in revenues to owners in 2017! Why not purchase a gorgeous suite? #575 is a 354 sf studio suite with a king and sofa bed, fully equipped kitchen and spa-like bathroom. Renovations over the next 2 years (already budgeted for) will also increase your personal experience. A mock suite is available to view. Suites are generating up to 7% ROI. Call today to find out more about this fabulous, luxurious property! 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: 06/13/2017 LMS Folio: Block: Lot: 75 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.

2

3

4 THE WESTI RESORT & SPA Month: April ear: 2017 ear To Date Details This ear Last ear This ear Last ear Room $3, $3, $24, $24, Food and Beverage $ $ $3, $3, Other $ $90.54 $2, $1, Total $5, $3, $30, $28, Total Departmental Expenses $1, $1, $9, $8, Total Undistributed Expenses $ $ $4, $4, Total $2, $2, $13, $12, Gross Operating Profit $2, $1, $16, $16, Management Fee $ $ $3, $1, Westin Fee $ $ $2, $1, Cressey Leases $ $ $1, $1, Equipment and Other leases $8.40 $8.40 $37.20 $33.88 Strata Fees and Contingency Reserve $ $ $ $ Tourism Whistler Fees $54.90 $53.70 $ $ Property Tax $ $ $1, $1, Insurance $20.10 $20.10 $80.40 $79.86 Total $1, $1, $9, $7, Add back depreciation ($104.56) ($107.21) ($463.93) ($414.20) Depreciation $ $ $ $ FF&E Reserve $ $ $1, $1, Total Misc. Charges and Other $ $ $1, $1, Cash Available For Distribution $ ($30.55) $5, $7, Distributions During Distribution $ $ Total Distributions $ $ $1, $1, Cumulative Profit/Loss from March 17, 2000 $66, Distributions to Date ($51,433.53) Cumulative Funds Held before Renovation Funds $14, Cumulative Contribution to Renovation Funds ($14,567.22) Cumulative Funds Held for owner / Owed by owner $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Total Gross Revenue for Reporting Period: $5,095.02

5 THE WESTI RESORT & SPA Month: December ear: 2016 ear To Date Details This ear Last ear This ear Last ear Room $11, $8, $50, $40, Food and Beverage $1, $1, $11, $9, Other $ $ $2, $2, Total $12, $9, $64, $53, Total Departmental Expenses $2, $2, $22, $20, Total Undistributed Expenses $1, $1, $11, $10, Total $3, $3, $34, $31, Gross Operating Profit $8, $5, $29, $22, Management Fee $1, $ $6, $3, Westin Fee $ $ $4, $3, Cressey Leases $ $ $3, $2, Equipment and Other leases $8.68 $12.09 $ $ Strata Fees and Contingency Reserve $ $ $2, $2, Tourism Whistler Fees $53.94 $52.70 $ $ Property Tax $0.00 $0.00 $2, $2, Insurance $20.15 $20.15 $ $ Total $3, $1, $19, $14, Add back depreciation ($110.91) ($113.53) ($1,287.66) ($1,231.31) Depreciation $ $ $1, $1, FF&E Reserve $ $ $2, $3, Property Tax $0.00 $0.00 $ $ Property Tax Adj. $0.00 $0.00 $0.00 $0.00 Total Misc. Charges and Other $ $ $2, $3, Cash Available For Distribution $5, $3, $7, $4, Distributions During Distribution $0.00 $29.81 Total Distributions $0.00 $29.81 $1, $2, Cumulative Profit/Loss from March 17, 2000 $60, Distributions to Date ($50,431.49) Cumulative Funds Held before Renovation Funds $9, Cumulative Contribution to Renovation Funds ($7,444.22) Cumulative Funds Held for owner / Owed by owner $2, $53.00 * 2 $34.04 * 3 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Total Gross Revenue for Reporting Period: $12,751.17

6 THE WESTI RESORT & SPA Month: December ear: 2015 ear To Date Details This ear Last ear This ear Last ear Room $8, $6, $40, $35, Food and Beverage $1, $ $9, $8, Other $ $ $2, $2, Total $9, $8, $53, $46, Total Departmental Expenses $2, $1, $20, $18, Total Undistributed Expenses $1, $1, $10, $10, Total $3, $3, $31, $28, Gross Operating Profit $5, $5, $22, $17, Management Fee $ $ $3, $1, Westin Fee $ $ $3, $2, Cressey Leases $ $ $2, $2, Owner Council Expenses $0.00 $0.00 $0.00 $0.00 Equipment and Other leases $12.09 $4.03 $ $ Strata Fees and Contingency Reserve $ ($44.95) $2, $1, Tourism Whistler Fees $52.70 $51.77 $ $ Property Tax $0.00 $0.00 $2, $2, Insurance $20.15 $18.29 $ $ Principal and Interest Pay. Capital Lease $0.00 ($18.29) $0.00 $0.00 Total $1, $1, $14, $11, Add back depreciation ($113.53) ($92.24) ($1,231.31) ($2,829.70) Depreciation $ $92.24 $1, $2, FF&E Reserve $ $ $3, $2, Property Tax $0.00 $0.00 $ $ Property Tax Adj. $0.00 $0.00 $0.00 $0.00 Total Misc. Charges and Other $ $ $3, $2, Cash Available For Distribution $3, $3, $4, $3, Distributions During Distribution $29.81 $0.00 Total Distributions $29.81 $0.00 $2, $2, Cumulative Profit/Loss from March 17, 2000 $52, Distributions to Date ($48,458.96) Cumulative Funds Held before Renovation Funds $4, Cumulative Contribution to Renovation Funds ($0.00) Cumulative Funds Held for owner / Owed by owner $4, $ $ $ $ $ $ $ $ $ $69.26 * 11 $29.34 * 12 $21.71 * 13 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Total Gross Revenue for Reporting Period: $9,636.79

7 THE WESTI RESORT & SPA Month: December ear: 2014 ear To Date Details This ear Last ear This ear Last ear Room $6, $6, $35, $31, Food and Beverage $ $ $8, $6, Other $ $ $2, $2, Total $8, $7, $46, $40, Total Departmental Expenses $1, $1, $18, $17, Total Undistributed Expenses $1, $ $10, $9, Total $3, $2, $28, $27, Gross Operating Profit $5, $4, $17, $13, Management Fee $ $ $1, $2, Westin Fee $ $ $2, $2, Cressey Leases $ $ $2, $2, Owner Council Expenses $0.00 $0.00 $0.00 $7.30 Equipment and Other leases $4.03 $10.23 $ $ Strata Fees and Contingency Reserve ($44.95) $ $1, $1, Tourism Whistler Fees $51.77 $50.84 $ $ Property Tax $0.00 $0.00 $2, $2, Insurance $18.29 $19.53 $ $ Principal and Interest Pay. Capital Lease ($18.29) $2.79 $0.00 $36.50 Total $1, $1, $11, $11, Add back depreciation ($92.24) ($244.03) ($2,829.70) ($2,879.51) Depreciation $92.24 $ $2, $2, FF&E Reserve $ $ $2, $1, Other Expenses $0.00 $0.00 $0.00 $ Property Tax $0.00 $0.00 $ $0.00 Property Tax Adj. $0.00 $0.00 $0.00 $ Total Misc. Charges and Other $ $ $2, $2, Cash Available For Distribution $3, $3, $3, ($340.67) Distributions During distributions $0.00 $0.00 Total Distributions $0.00 $0.00 $2, $ Cumulative Profit/Loss from March 17, 2000 $48, Distributions to Date ($45,623.61) Cumulative Funds Held before Renovation Funds $2, Cumulative Contribution to Renovation Funds ($0.00) Cumulative Funds Held for owner / Owed by owner $2, $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Total Gross Revenue for Reporting Period: $8,077.44