ASPENS RACQUET CLUB
Condo with short-term rental ability.
BERRY DRIVE Wilson, Wyoming · 83014 learn more at andrewellett.evrealestate.com BEDROOMS 1 BATHROOMS 1 OVERALL LIVING SPACE 1,012 sq. ft. MLS ID: 22-2448 PRICE $1,150,000
4490
HIGHLIGHTS
• Located in the Lodging Overlay
• Short-Term Rentals
• Great Rental History
• Finished Loft
• Vaulted Ceilings
• 8 Minutes from Jackson Hole Mountain Resort
• Mountain Living
• Wildlife
Located in the coveted Berry Patch section of The Aspens Racquet Club, this top-floor, 1 bedroom + loft Elderberry Unit provides attributes not found in a typical one bedroom unit such as additional square footage, bonus sleeping area, vaulted ceilings and top-floor living. Located in the lodging overlay which allows owners to do short-term (nightly) rental for maximum rental revenue potential.
IN THE COVETED BERRY BATCH
LOCATED
RENTAL HISTORY 2019
# of Cancelled Reservations: 0 (NOTE: This is NOT included in any calculations.)
DATE RANGE: 01/01/2019 to 12/31/2019
TOTAL DAYS IN DEFINED PERIOD: 365 (1 units * 365 days)
DAYS OCCUPIED WITHIN THE PERIOD: 160 (43.84%)
ADR (Total Nightly Rates/rented nights): $113.08
RevPar (Total Nightly Rates/total nights): $49.57
TOTAL MAINTENANCE DAYS WITHIN THE PERIOD: 0 (0.00%)
TOTAL DAYS UNRENTED WITHIN DEFINED PERIOD: 205 (56.16%)
Generated: 08/18/2022 03:33:52 pm Lease ID Arrive Depart Rented Nights Status Unit Name Total Nightly Rates Gross Total Taxable Revenue Net Revenue 72987-72987 12/29/18 1/5/19 4 STA-CO Elderberry 4022 - 1BR plus Loft 1622.7 1622.7 0 1054.76 73493-73493 1/26/19 2/2/19 7 STA-CO Elderberry 4022 - 1BR plus Loft 1127.7 1127.7 0 733.01 73560-73560 2/21/19 2/24/19 3 STA-CO Elderberry 4022 - 1BR plus Loft 657.07 657.07 0 427.1 73589-73589 2/2/19 2/6/19 4 STA-CO Elderberry 4022 - 1BR plus Loft 608.6 608.6 0 395.59 73708-73708 2/8/19 2/10/19 2 STA-CO Elderberry 4022 - 1BR plus Loft 436.5 436.5 0 283.73 73746-73746 1/18/19 1/21/19 3 STA-CO Elderberry 4022 - 1BR plus Loft 534.74 534.74 0 347.58 73830-73830 2/16/19 2/19/19 3 STA-CO Elderberry 4022 - 1BR plus Loft 657.07 657.07 0 427.1 73866-73866 3/1/19 3/4/19 3 STA-CO Elderberry 4022 - 1BR plus Loft 657.07 657.07 0 427.1 74074-74074 6/14/19 8/13/19 60 OWN-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 74078-74078 2/26/19 3/1/19 3 STA-CO Elderberry 4022 - 1BR plus Loft 657 657 0 427.05 74107-74107 3/14/19 3/17/19 3 STA-CO Elderberry 4022 - 1BR plus Loft 617 617 0 401.05 74182-74182 3/8/19 3/11/19 3 STA-CO Elderberry 4022 - 1BR plus Loft 657 657 0 427.05 74407-74407 3/23/19 3/29/19 6 STA-CO Elderberry 4022 - 1BR plus Loft 895 895 0 581.75 75143-75143 5/31/19 6/2/19 2 STA-CO Elderberry 4022 - 1BR plus Loft 484.2 484.2 0 314.73 75270-75270 6/11/19 6/13/19 2 STA-CO Elderberry 4022 - 1BR plus Loft 456.87 456.87 0 296.97 75953-75953 12/22/19 12/28/19 6 STA-CO Elderberry 4022 - 1BR plus Loft 1434.73 1434.73 0 932.57 76070-76070 8/22/19 9/23/19 32 STA-CO Elderberry 4022 - 1BR plus Loft 4092.66 4092.66 0 2660.23 76077-76077 8/19/19 8/22/19 3 STA-CO Elderberry 4022 - 1BR plus Loft 537.75 537.75 0 349.54 76088-76088 9/26/19 9/28/19 2 STA-CO Elderberry 4022 - 1BR plus Loft 438 438 0 284.7 76095-76095 9/29/19 10/6/19 7 STA-CO Elderberry 4022 - 1BR plus Loft 1170.4 1170.4 0 760.76 76343-76343 10/11/19 10/13/19 2 STA-CO Elderberry 4022 - 1BR plus Loft 350.4 350.4 0 227.76
Standard
Owner Block
Total
Total
Total # of
of
Reservations: 0 Total # of Wholesale Reservations: 0 Total # of Post-Deduct Wholesale Reservations: 0 Total # of Maintenance Block Reservations: 0 Total # of Admin Block Reservations: 0 Total # of HAFamOLB Reservations: 0 Total # of Long Term Reservations: 0 Total # of SC-ABnB Reservations: 0 Total # of
Reservations: 0 Total # of BOOST (PDWTA) Reservations: 0 Total # of Owner Block Reservations: 1 Total Total Gross: $18,092.46 Total Reservation Balance: $18,092.46 Total Nightly Rates Total: $18,092.46 Total Taxable: $0.00 Total MGMT Fee.: $6,332.33 Total Agent Commission: $0.00 Total Agent Commission Extra: $0.00 Total Net Revenue: $11,760.13 Total # of Reservations: 21 Total # of Standard Reservations: 20
TOTAL
Occupied Nights: 100 (62.50%)
Occupied Nights: 60 (37.50%)
# of Non-Paying Guest of Owner Reservations: 0
Paying Guest
Owner
TripAdvisor-WSR
RENTAL HISTORY 2020
Lease ID Arrive Depart Rented Nights Status Unit Name Total Nightly Rates Gross Total Taxable Revenue Net Revenue 76631-76631 1/18/20 1/23/20 5 STA-CO Elderberry 4022 - 1BR plus Loft 756 756 0 491.4 76658-76658 2/20/20 2/23/20 3 STA-CO Elderberry 4022 - 1BR plus Loft 747 747 0 485.55 76707-76707 2/28/20 3/6/20 7 STA-CO Elderberry 4022 - 1BR plus Loft 1494 1494 0 971.1 76836-76836 1/24/20 1/29/20 5 STA-CO Elderberry 4022 - 1BR plus Loft 803.25 803.25 0 522.11 76855-76855 12/28/19 1/4/20 3 STA-CO Elderberry 4022 - 1BR plus Loft 1465.1 1465.1 0 952.32 76914-76914 2/7/20 2/10/20 3 STA-CO Elderberry 4022 - 1BR plus Loft 597.6 597.6 0 388.44 76941-76941 1/9/20 1/12/20 3 STA-CO Elderberry 4022 - 1BR plus Loft 453.6 453.6 0 294.84 77920-77920 3/16/20 3/22/20 6 STA-CO Elderberry 4022 - 1BR plus Loft 1150.52 1150.52 0 747.84 80864 6/15/20 6/22/20 7 NPG-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 80887 7/16/20 8/7/20 22 WHL-CO Elderberry 4022 - 1BR plus Loft 6732.93 8009.87 6732.93 4376.4 81088 6/24/20 6/28/20 4 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1006.48 1330.17 1046.14 654.21 81175 7/11/20 7/15/20 4 STA-CO Elderberry 4022 - 1BR plus Loft 1137 1489.81 1137 739.05 81281 7/3/20 7/10/20 7 STA-CO Elderberry 4022 - 1BR plus Loft 1989.75 2433.65 1989.75 1293.34 81742 8/7/20 8/10/20 3 STA-CO Elderberry 4022 - 1BR plus Loft 710.63 1024.45 710.63 461.91 81924 8/16/20 8/21/20 5 STA-CO Elderberry 4022 - 1BR plus Loft 1121.25 1485.34 1121.25 728.81 82013 8/10/20 8/15/20 5 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1884.94 2316.01 1958.95 1225.21 82200 8/25/20 8/28/20 3 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 752.39 1044.82 781.93 489.05 82208 9/7/20 10/9/20 32 STA-CO Elderberry 4022 - 1BR plus Loft 5647.6 6072.56 0 3670.94 82523 9/2/20 9/5/20 3 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 886.93 1195.84 921.76 576.5 82564 8/29/20 9/1/20 3 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 886.93 1195.84 921.76 576.5 82597 9/5/20 9/7/20 2 STA-CO Elderberry 4022 - 1BR plus Loft 508.3 797.36 508.3 330.4 83099 10/17/20 10/27/20 10 OWN-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 83719 11/8/20 12/14/20 36 PGO-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 TOTAL MAINTENANCE DAYS WITHIN THE PERIOD: 0 (0.00%) TOTAL DAYS UNRENTED WITHIN DEFINED PERIOD: 185 (50.55%) Wholesale Occupied Nights: 22 (12.15%) HAFamOLB Occupied Nights: 18 (9.94%) Owner Block Occupied Nights: 10 (5.52%) Paying Guest of Owner Occupied Nights: 36 (19.89%) ADR (Total Nightly Rates/rented nights): $169.79 RevPar (Total Nightly Rates/total nights): $83.97 Non-Paying Guest of Owner Occupied Nights: 7 (3.87%) Total # of HAFamOLB Reservations: 5 Total # of Long Term Reservations: 0 Total # of SC-ABnB Reservations: 0 Total # of TripAdvisor-WSR Reservations: 0 Total # of BOOST (PDWTA) Reservations: 0 Total # of Cancelled Reservations: 0 (NOTE: This is NOT included in any calculations.) DATE RANGE: 01/01/2020 to 12/31/2020 TOTAL DAYS IN DEFINED PERIOD: 366 (1 units * 366 days) TOTAL DAYS OCCUPIED WITHIN THE PERIOD: 181 (49.45%) Standard Occupied Nights: 88 (48.62%) Total # of Admin Block Reservations: 0 Total Agent Commission: $1,188.17 Total Agent Commission Extra: $0.00 Total Net Revenue: $19,975.92 Total # of Reservations: 23 Total # of Standard Reservations: 14 Total # of Owner Block Reservations: 1 Total # of Non-Paying Guest of Owner Reservations: 1 Total # of Paying Guest of Owner Reservations: 1 Total # of Wholesale Reservations: 1 Total # of Post-Deduct Wholesale Reservations: 0 Total # of Maintenance Block Reservations: 0 Total MGMT Fee.: $10,756.28 Total Total Gross: $35,862.79 Total Reservation Balance: $7,467.07 Total Nightly Rates Total: $30,732.20 Total Taxable: $17,830.40
RENTAL HISTORY 2021
THE PERIOD: 201 (55.07%) Standard Occupied Nights: 134 (66.67%)
Generated: 08/18/2022 03:31:22 pm Generated: 08/18/2022 03:31:22 pm Generated: 08/18/2022 03:31:22 pm Generated: 08/18/2022 03:31:22 pm Lease ID Arrive Depart Rented Nights Status Unit Name Total Nightly Rates Gross Total Taxable Revenue Net Revenue 83331 1/3/21 3/12/21 68 STA-CO Elderberry 4022 - 1BR plus Loft 11102.02 11473.02 0 8326.52 83516 12/25/20 1/1/21 0 STA-CO Elderberry 4022 - 1BR plus Loft 1674.4 2106.18 1674.4 1088.36 85082 8/22/21 8/30/21 8 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 2552.11 3170.92 2652.32 1658.87 85635 6/29/21 7/29/21 30 STA-CO Elderberry 4022 - 1BR plus Loft 11970 12755.78 0 8977.5 85862 6/16/21 6/19/21 3 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 957.04 1330.87 994.62 622.08 85929 3/18/21 3/22/21 4 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1116.02 1514.26 1159.84 725.41 86389 6/21/21 6/25/21 4 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1276.01 1805.52 1276.01 829.41 86528 4/3/21 4/8/21 5 OWN-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 86554 5/31/21 6/4/21 4 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1227.61 1745.64 1227.61 797.95 86706 8/4/21 8/9/21 5 STA-CO Elderberry 4022 - 1BR plus Loft 1885.5 2459.66 1885.5 1225.58 86784 8/16/21 8/21/21 5 WHL-CO Elderberry 4022 - 1BR plus Loft 1304.75 1771.93 1304.75 848.09 86809 6/25/21 6/29/21 4 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1733.61 2371.66 1733.61 1126.85 87065 9/8/21 9/16/21 8 STA-CO Elderberry 4022 - 1BR plus Loft 2392 3272.08 2392 1554.8 87222 5/26/21 5/31/21 5 STA-CO Elderberry 4022 - 1BR plus Loft 1031.25 1548.69 1031.25 670.31 87344 6/14/21 6/16/21 2 STA-CO Elderberry 4022 - 1BR plus Loft 510.4 566.54 510.4 331.76 87504 9/19/21 9/23/21 4 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1161.6 1663.98 1161.6 755.04 87518 7/31/21 8/4/21 4 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1843.61 2507.76 1843.61 1198.35 87584 6/8/21 6/11/21 3 STA-CO Elderberry 4022 - 1BR plus Loft 765.6 1133.47 765.6 497.64 87593-HMM3ZDAYPF 6/4/21 6/7/21 3 SC-ABnB-CO Elderberry 4022 - 1BR plus Loft 965.5 1309.5 0 627.58 87674 8/10/21 8/15/21 5 OWN-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 87704 7/29/21 7/31/21 2 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 921.8 1367.29 921.8 599.17 87731 9/16/21 9/19/21 3 STA-CO Elderberry 4022 - 1BR plus Loft 837 1218.02 837 544.05 87836 9/23/21 9/27/21 4 STA-CO Elderberry 4022 - 1BR plus Loft 1036 1453.67 1036 673.4 87874 10/1/21 10/10/21 9 OWN-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 88611 9/2/21 9/5/21 3 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1008.7 1527.8 1008.7 655.66 88651 9/5/21 9/8/21 3 STA-CO Elderberry 4022 - 1BR plus Loft 813.45 1243.13 813.45 528.74 88940 9/27/21 9/30/21 3 STA-CO Elderberry 4022 - 1BR plus Loft 660.45 1061.94 660.45 429.29 TOTAL DAYS UNRENTED WITHIN DEFINED PERIOD: 164 (44.93%) Owner Block Occupied Nights: 19 (9.45%) Wholesale Occupied Nights: 5 (2.49%) SC-ABnB Occupied Nights: 3 (1.49%) ADR (Total Nightly Rates/rented nights): $252.47 RevPar (Total Nightly Rates/total nights): $139.03 TOTAL MAINTENANCE DAYS WITHIN THE PERIOD: 0 (0.00%) HAFamOLB Occupied Nights: 40 (19.90%) Total # of HAFamOLB Reservations: 10 Total # of Long Term Reservations: 0 Total # of SC-ABnB Reservations: 1 Total # of TripAdvisor-WSR Reservations: 0 Total # of BOOST (PDWTA) Reservations: 0 Total # of Cancelled Reservations: 0 (NOTE: This is NOT included in any calculations.) DATE RANGE: 01/01/2021 to 12/31/2021 TOTAL DAYS IN DEFINED PERIOD: 365 (1 units * 365 days) TOTAL DAYS OCCUPIED WITHIN
Total # of Admin Block Reservations: 0 Total Agent Commission: $230.25 Total Agent Commission Extra: $0.00 Total Net Revenue: $35,292.41 Total # of Reservations: 27 Total # of Standard Reservations: 12 Total # of Owner Block Reservations: 3 Total # of Non-Paying Guest of Owner Reservations: 0 Total # of Paying Guest of Owner Reservations: 0 Total # of Wholesale Reservations: 1 Total # of Post-Deduct Wholesale Reservations: 0 Total # of Maintenance Block Reservations: 0 Total MGMT Fee.: $15,454.02 Total Total Gross: $62,379.31 Total Reservation Balance: $0.00 Total Nightly Rates Total: $50,746.43 Total Taxable: $26,890.52
RENTAL HISTORY 2022
Generated: 08/18/2022 03:32:27 pm Lease ID Arrive Depart Rented Nights Status Unit Name Total Nightly Rates Gross Total Taxable Revenue Net Revenue 88825 1/4/22 2/3/22 30 Long Term-CO Elderberry 4022 - 1BR plus Loft 5500 5924 0 4125 89242 12/19/21 1/2/22 1 STA-CO Elderberry 4022 - 1BR plus Loft 4986.1 6184.39 4986.1 3240.97 89698 2/22/22 2/25/22 3 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1382.71 2009.87 1558.59 898.76 89763 3/3/22 3/7/22 4 STA-CO Elderberry 4022 - 1BR plus Loft 1316 1838.25 1316 855.4 89919 2/25/22 3/3/22 6 STA-CO Elderberry 4022 - 1BR plus Loft 2154 2830.61 2154 1400.1 89929 2/4/22 2/9/22 5 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1644.52 2337.45 1853.7 1068.94 90028-HMHXE4A8MX 2/18/22 2/22/22 4 SC-ABnB-CO Elderberry 4022 - 1BR plus Loft 1678.45 2022.45 0 1090.99 90660 2/13/22 2/16/22 3 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1158.1 1449 1305.41 752.77 90695-HM5DNDTZZN 2/9/22 2/13/22 4 SC-ABnB-CO Elderberry 4022 - 1BR plus Loft 1134.28 1478.28 0 737.28 90952 7/6/22 7/9/22 3 STA-CO Elderberry 4022 - 1BR plus Loft 1399.2 1936.77 1399.2 909.48 90968-HMWKBAYSD2 3/11/22 3/14/22 3 SC-ABnB-CO Elderberry 4022 - 1BR plus Loft 971.32 1315.32 0 631.36 91095 6/19/22 6/24/22 5 STA-CO Elderberry 4022 - 1BR plus Loft 1719.58 2316.16 1719.58 1117.73 91111 7/18/22 7/24/22 6 WHL-CO Elderberry 4022 - 1BR plus Loft 2378.64 3096.62 2378.64 1546.12 91112 4/2/22 4/6/22 4 STA-CO Elderberry 4022 - 1BR plus Loft 709.56 1120.1 709.56 461.21 91238 5/29/22 6/3/22 5 HAFamOLB-CO Elderberry 4022 - 1BR plus Loft 1677.52 2378.74 1890.9 1090.39 91290 3/25/22 3/27/22 2 STA-CO Elderberry 4022 - 1BR plus Loft 440.68 854.69 440.68 286.44 91442 7/28/22 8/1/22 4 STA-CO Elderberry 4022 - 1BR plus Loft 1585.76 2157.7 1585.76 1030.74 91744 4/28/22 4/29/22 1 MaintenanceBlock-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 91745 5/9/22 5/10/22 1 MaintenanceBlock-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 91827 4/16/22 4/23/22 7 NPG-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 92049-HM3HDWSTYE 5/18/22 5/20/22 2 SC-ABnB-CO Elderberry 4022 - 1BR plus Loft 420.8 814.8 0 273.52 92137 6/12/22 6/19/22 7 STA-CO Elderberry 4022 - 1BR plus Loft 2313.71 3019.74 2313.71 1503.91 92259 7/1/22 7/5/22 4 STA-CO Elderberry 4022 - 1BR plus Loft 1611.2 2187.82 1611.2 1047.28 92282 6/24/22 6/30/22 6 OWN-CO Elderberry 4022 - 1BR plus Loft 0 0 0 0 ADR (Total Nightly Rates/rented nights): $301.52 RevPar (Total Nightly Rates/total nights): $157.31 TOTAL MAINTENANCE DAYS WITHIN THE PERIOD: 0 (0.00%) TOTAL DAYS UNRENTED WITHIN DEFINED PERIOD: 110 (47.83%) HAFamOLB Occupied Nights: 16 (13.33%) SC-ABnB Occupied Nights: 13 (10.83%) Wholesale Occupied Nights: 6 (5.00%) Maintenance Block Occupied Nights: 2 (1.67%) Non-Paying Guest of Owner Occupied Nights: 7 (5.83%) Owner Block Occupied Nights: 6 (5.00%) Standard Occupied Nights: 40 (33.33%) Total # of HAFamOLB Reservations: 4 Total # of Long Term Reservations: 1 Total # of SC-ABnB Reservations: 4 Total # of TripAdvisor-WSR Reservations: 0 Total # of BOOST (PDWTA) Reservations: 0 Total # of Cancelled Reservations: 0 (NOTE:
DATE RANGE: 01/01/2022 to 08/18/2022 TOTAL DAYS IN DEFINED PERIOD: 230 (1 units * 230 days) TOTAL DAYS OCCUPIED WITHIN THE PERIOD: 120 (52.17%) Long Term Occupied Nights: 30 (25.00%) Total # of Admin Block Reservations: 0 Total Agent Commission: $419.76 Total Agent Commission Extra: $0.00 Total Net Revenue: $24,068.39 Total # of Reservations: 24 Total # of Standard Reservations: 10 Total # of Owner Block Reservations: 1 Total # of Non-Paying Guest of Owner Reservations: 1 Total # of Paying Guest of Owner Reservations: 0 Total # of Wholesale Reservations: 1 Total # of Post-Deduct Wholesale Reservations: 0 Total # of Maintenance Block Reservations: 2 Total MGMT Fee.: $12,113.74 Total Total Gross: $47,272.76 Total Reservation Balance: $0.00 Total Nightly Rates Total: $36,182.13 Total Taxable: $27,223.03
This is NOT included in any calculations.)
RENTAL HISTORY 2022
Reservations: 0
Total # of Long Term Reservations: 0
Total # of SC-ABnB Reservations: 0
Total # of TripAdvisor-WSR Reservations: 0
Total # of BOOST (PDWTA) Reservations: 0
Total # of Cancelled Reservations: 0 (NOTE: This is NOT included in any calculations.)
DATE RANGE: 08/01/2022 to 09/30/2022
TOTAL DAYS IN DEFINED PERIOD: 61 (1 units * 61 days)
TOTAL DAYS OCCUPIED WITHIN THE PERIOD: 51 (83.61%)
(Total Nightly Rates/rented nights): $272.28
RevPar (Total Nightly Rates/total nights): $227.64
TOTAL MAINTENANCE DAYS WITHIN THE PERIOD: 0 (0.00%)
TOTAL DAYS UNRENTED WITHIN DEFINED PERIOD: 10 (16.39%)
Lease ID Arrive Depart Rented Nights Status Unit Name Total Nightly Rates Gross Total Taxable Revenue Net Revenue 91557 8/5/2022 9/9/2022 35 STA-CO Elderberry 4022 - 1BR plus Loft 9345.1 9881.83 0 6074.32 91564 9/10/2022 9/15/2022 5 STA-CO Elderberry 4022 - 1BR plus Loft 1799.24 2410.5 1799.24 1169.51 91919 9/15/2022 9/18/2022 3 STA-CO Elderberry 4022 - 1BR plus Loft 1017 1484.17 1017 661.05 92413 9/19/2022 9/24/2022 5 STA-CO Elderberry 4022 - 1BR plus Loft 1525 2096.35 1525 991.25 93476 9/29/2022 10/30/2022 2 MaintenanceBlockMDCI Elderberry 4022 - 1BR plus Loft 0 0 0 0 93625 9/25/2022 9/26/2022 1 STA-CO Elderberry 4022 - 1BR plus Loft 200 543.18 200 130 Total Total Gross: $16,416.03 Total Reservation Balance: $0.00 Total Nightly Rates Total: $13,886.34 Total Taxable: $4,541.24 Total MGMT Fee.: $4,860.21 Total Agent Commission: $0.00 Total Agent Commission Extra: $0.00 Total Net Revenue: $9,026.13 Total # of Reservations: 6 Total # of Standard Reservations: 5 Total # of Owner Block Reservations: 0 Total # of Non-Paying Guest of Owner Reservations: 0 Total # of Paying Guest of Owner Reservations: 0 Total # of Wholesale Reservations: 0 Total # of Post-Deduct Wholesale Reservations: 0 Total # of Maintenance Block Reservations: 1 Total # of Admin Block Reservations: 0 Total # of HAFamOLB
Standard
Maintenance Block
ADR
Occupied Nights: 49 (96.08%)
Occupied Nights: 2 (3.92%)
WYOMING | TAX FRIENDLY STATE
Wyoming reigns as one of America’s most wealth and tax-friendly states. Discover why owning a piece of Jackson Hole Real Estate could be a smart purchase.
There are plenty of reasons to be thankful for owning a home in Jackson Hole, Wyoming: the mountains, the rivers, two national parks, three ski resorts, art galleries, restaurants, a charming Western-style downtown, and a close-knit, philanthropic-minded and fun-loving community. As enviable as our lifestyle is here, reality does intrude occasionally, as it does with taxes. But even in this area, we as Wyoming residents are better off than most. After all, Wyoming has been cited by Bloomberg Wealth Management magazine as the most tax friendly state in the country.
A Few Reasons to Buy in Wyoming:
1. No State Income Tax
2. Dynasty Trusts
3. No Inheritance or Estate Tax
4. No State Gift Tax
5. No Tax on Out-of-State Retirement Income
6. Low Property Taxes
©2022 Engel & Völkers. All rights reserved. Each brokerage is independently owned and operated. All information provided is deemed reliable but is not guaranteed and should be independently verified. If your property is currently represented by a real estate broker, this is not an attempt to solicit your listing. Engel & Völkers and its independent franchisees are Equal Opportunity Employers and fully support the principles of the Fair Housing Act.
Ellett Owner and Managing Broker
& Völkers Jackson Hole
S. King St. · Jackson · Wyoming · 83001
+1 307.690.6155
Andrew
Engel
70
Telephone
Andrew.Ellett@evrealestate.com
