GRAHAM FAUPEL MENDENHALL & ASSOCIATES
1663 N Harvest Dance UNIT 31 98 & 31 99
The Perfect Wyoming Getaway Located in Spring Creek Ranch, this turn-key townhome resides 700’ up above the town of Jackson offering some of the best views of the Tetons throughout the valley and is being offered furnished. This property is able to be enjoyed in a multitude of ways—lived in by the owner or rented out (short or long term). With lock-off versatility, the unit can be rented as a whole or two separate units.
Spring Creek Ranch Amenities The 4-Star Spring Creek Ranch resort is one of Jackson Hole’s premier resort communities. It is centrally located, less than 10 minutes from the restaurants, shops, skiing and activities of the Town of Jackson, 15 minutes from the airport and national parks and only 20 minutes from Teton Village. Access to the fitness center, swimming pool hot tub, seasonal tennis courts and more are all included with purchase. Learn more about Spring Creek Ranch at SpringCreekRanch.com
Harvest Dance Unit 3198/3199 • gfm@compass.com • 307-690-0235
Convenient Unit Layout Downstairs unit includes full kitchen, living room, dining area, full bath, Murphy bed to convert the space to a studio, and personal deck with views of the Tetons. Upstairs unit includes primary bedroom with balcony, full bath, bunk room, and washer/dryer.
Downstairs Unit
Upstairs Unit: Primary Bedroom
Harvest Dance Unit 3198/3199 • $1,400,000
Bedro o ms : 2 Bathrooms: 2 Square Feet: 1,190
Year Built: 1989 Latest Remodel: 2010 Property Type: Townhome Area: Spring Creek Ranch
Located in Spring Creek Ranch, this turn-key townhome resides 700’ up above the town of Jackson offering some of the best Teton views across the valley. This property is able to be enjoyed in a multitude of ways—lived in by the owner or rented out (short or long term). With lock-off versatility, the unit can be rented as a whole or two separate upstairs and downstairs units. Purchase of the unit includes access to all of the amenities of Spring Creek, for both owner and renters.
HARVEST DANCE UNIT 31 98/31 99 • JACKSON, W Y
PROPERTY SUMMARY
APPLIANCES & FIXTURES
Year Built: 1989 Located in Spring Creek Ranch Teton Views & Valley Views Unit Name: Harvest Dance Furnished
Range: Kenmore - Gas 4 Burner Oven: Kenmore Dishwasher: Amana Microwave: Frigidaire Refrigerator: Amana Washer/Dryer: G/E
HOME SUMMARY Livable Space: 1,190 sqft First Floor: 614 sqft • Full Kitchen • Sunken Living Room with Wood Burning Fireplace • Dining Area • Full Bath • Murphy Bed • Deck Second Floor: 576 sqft • Primary Bedroom with King Bed & Wood Burning Fireplace • Balcony • Bunk Room • Shared Full Bath • Washer / Dryer Lock-Off Between Floors VIRTUAL TOUR
SYSTEMS Water: Community Sewer: Community Electric Baseboard 2 Electric Water Heaters AMENITIES Unobstructed Views Fitness Facilities Laundry Facilities Full Service Spa Hot Tub & Swimming Pool Seasonal Tennis Courts Seasonal Horseback Riding Ski/Board Rentals Full amenities list can be found at SpringCreekRanch.com
FEES Taxes: $7,276.28 (2021) HOA Fees: $23,515.56
Harvest Dance 3198/3199
Why Spring Creek Ranch? Spring Creek Ranch was created to be vibrant full-service resort community Spring Creek Ranch resort operations is vested as a homeowner and resident resort manager Spring Creek Ranch resort operations created and maintains the “Spring Creek Ranch” brand Spring Creek Ranch resort operations drives rental rates and values as a full-service resort Success is based on services, marketing and community Homeowners welcomed without usage limitations Exclusive services o General Manager - since 1990 o Only on-site Resident Manager o Dedicated on-site Homeowner Liaison (one stop shop) o Peace of mind - Daily inspections/Guest occupancy limitations/Unit security o Reception (24/7) o Extensive Marketing and Spring Creek Ranch Brand Management o Daily housekeeping services o On-site maintenance staff Basic maintenance labor included w/rental program Reduces individual homeowner costs & HOA’s costs • General services • Snow removal • Lawn care • Firewood purchasing and delivery • Trash removal o Valet o Shuttle Services (At Spring Creek Ranch and To/From Airport, Jackson & Teton Village) o Concierge service o Proprietary guest & homeowner programs (Naturalist/Spa/Stables/Packages/Events) o Room service (All meals & Private Chef) o Phone/CATV/high speed internet system Marketing o Focus – luxury destination for couples, families, and groups & conferences o Brand Management/Promotions Leading hospitality Public Relations company Website – www.springcreekranch.com Web/Search Engine Optimization consultant Social Media consultant Representation companies – National and International • Leisure travel • Travel agents • Group/Conferences Extensive on-line booking presence (Expedia/Booking.com/Travelocity/etc.) On-site Group/Conference Sales & Service
Harvest Dance Estimates - 2022 Jan
Occupancy (%) Occupancy (Room Nights) Average Rate Estimated Revenues
$ $
Feb
Mar
May
Jun
Jul
Sep
Oct
Nov
39% 11
55% 17
20% 6
52% 16
83% 25
90% 28
90% 28
93% 28
65% 20
277 $ 1,665 $
303 $ 3,338 $
293 $ 4,976 $
296 $ 1,776 $
379 $ 6,063 $
644 $ 16,104 $
718 $ 20,113 $
711 $ 19,900 $
539 $ 15,103 $
286 $ 5,717 $
HARVEST DANCE - 2021 STATS * High Median Average Low
$
100,587 (45,264)
$
62,877 $ (28,295)
41,218 $ (18,548)
52,812 $ (23,766)
24,244 (10,910)
NET REVENUE $
55,323
$
34,582 $
22,670 $
29,047 $
13,334
$
3,617 1,320 6,767 22,019 -
$
28,092 $ 2,629 8,542 29,036
2,593 $ 1,536 6,698 19,757
3,617 $ 1,320 6,767 20,152
6,365 19,076
TOTAL EXPENSES $
33,723
$
68,299 $
30,584 $
31,856 $
25,441
NET INCOME ** $
21,600
Expenses **** Maintenance Electric Cable/Internet/Phone Property Taxes HOA Fees Miscellaneous
Aug
19% 6
ESTIMATED REVENUE & EXPENSES Revenue Estimated Gross Revenue** less: Commissions***
Apr
Dec
13% 4 239 $ 956 $
Total
39% 12 406 $ 4,876 $
55% 201 500 100,587
SPRING CREEK RANCH SERVICES Spring Creek Ranch Brand Marketing - Luxury destination for sophisticated traveler General Manager - since 1990 Only on sight Resident Manager Dedicated on sight Homeowner Liaison (one stop shop) Peace of mind - Daily inspections/Unit security No limits on owner usage Guest access to all Spring Creek Ranch facilities Reception (24/7) Group/Conference Sales&Service Daily housekeeping services & inspections On-site maintenance Valet Shuttle Services (SCR to/from Jackson&Teton Village) Concierge Proprietary programs (Naturalist/Spa/Packages/Events) Room service (All meals & Private Chef) Phone/high speed internet system
* Revenue calculated from actual 2021 data as reduced by Owner usage and Out of Order/Construction ** Estimated from actual data with adjustments assuming no owner usage, no construction impact and no implied guarantee *** Commissions reflect the current Spring Creek Ranch Realty management fee 5/28/21
T W O -Y E A R P R O J E C T I O N S It is important to note the above figures include forecasts and projections that represent Outpost’s assumptions and expectations in light of currently available information. Outpost’s actual performance results may differ from those projected. Consequently, no guarantee is presented or implied as to the accuracy of specific forecasts.
Outpost projections
HARVES T DAN CE 3 1 9 8 VAC AT IO N REN T AL MAN AGEMEN
HARVEST DANCE 3198 VACATION RENTAL MANAGEMENT
Harvest Dance Unit 3198/3199 • Usage History
Electric
Harvest Dance Unit 3198/3199 • gfm@compass.com • 307-690-0235
Harvest Dance 3198/3199 Jackson, WY 83001 grahamfaupelmendenhall.com 307.690.0235 gfm@compass.com 80 W BROADWAY JACKSON, WY 83001
Harvest Dance 3198/3199
Harvest Dance 3198/3199 Jackson, WY 83001 grahamfaupelmendenhall.com 307.690.0235 gfm@compass.com 80 W BROADWAY JACKSON, WY 83001
Harvest Dance 3198/3199
Harvest Dance 3198/3199 Jackson, WY 83001 grahamfaupelmendenhall.com 307.690.0235 gfm@compass.com 80 W Broadway Jackson, WY 83001
Graham-Faupel-Mendenhall & Associates grahamfaupelmendenhall.com 307.690.0235
gfm@compass.com 80 W Broadway Jackson, WY 83001
2/4/22, 5:01 PM
flexmls Web Residential Incomplete $1,400,000
1663 N HARVEST DANCE ROAD, Jackson, WY 83001 Provided as a courtesy of
Graham-Faupel-Mendenhall Compass Real Estate 80 W Broadway PO Box 4897 Jackson, WY 83001 Mobile gfm@compass.com http://www.grahamfaupelmendenhall.com
Non-Public: House Style: Main House Total Bedrooms: Main House BathsHalf: Main House-Main Level SqFt: Main House Garage SqFt: Main House SqFt:
Start Showing Date: Multilevel 2 0 614
1,190
Guest House Garage 0 SqFt: Overall Total Baths: 2 Acres: 0 # Horses Allowed:
Year Built: Main House BathsFull: Main House Total Baths: Main House Garage Type: Main House-BG SqFt Finished: Guest House Bedrooms: Guest House SqFt:
1989 2 2 None 0 0 0
Overall Garage SqFt: Lot Size:
0
Common Name:
Area:
Lot #: Flood Class: Tax Year:
Zoning: Ann. HOA Fee $:
06 - East Gros Ventre Butte Resort 23,515.56
2021
Possession:
At Closing
In-House Listing #:
County:
Teton
Ownership:
Last Major Remod: 2010 Main House Baths3/4: Main House 2nd Flr & 576 Above SqFt: Main House # Stalls: 0 Main House-BG SqFt Unfinished: Guest House Baths: 0 Overall Total 2 Bedrooms: Overall Livable SqFt: 1,190 Horses Allowed: No
Subdivision:
Spring Creek Ranch
Flood Zone: Taxes:
7,276.28
Exclusions: Townhouse
Legal Description: UNIT 35, HARVEST DANCE LODGES PHASE B Public Remarks: Your perfect Wyoming getaway! Located in Spring Creek Ranch, this townhome resides 700' up above the town of Jackson offering some of the best views in the valley. Enjoy all of the amenities that the Spring Creek community has to offer: fitness center, swimming pool, hot tub, seasonal tennis courts, fine dining, and more. Remodeled in 2010, this 2 bedroom, 2 bathroom unit is able to be short or long term rented—and has lockoff versatility, giving the ability to rent the unit as a whole or separate units. Downstairs unit includes murphy bed, and can serve as a studio rental. Both upstairs and downstairs unit include a personal deck with stunning views across the valley floor, straight out to the Tetons. This turn-key unit comes fully furnished. Water: Private (Community) Sewer: Private (Community) Basement: None Construction: Stick Built On Site Exterior: Cedar; Wood Furnished: Furnished
Agent Owned:
Ground Flr Mstr Bdrm: Ground Flr Mst Bdrm: No Amenities: Cable; Deck; Gas Heating Stove; HiSpeed Internet; Hot Tub; Landscaped; Multi-Media Wiring; Pool; Tennis Court Property Features: Adjacent Open Space; Cable to Property; Electric to Property; On Paved Road; Phone connected to Home; Phone to Lot Line; ST Rentals Allowed; Year Round Access Roof: Shake Fireplace: Wood #: 2 Air Conditioning: None
Fuel Type: Electric Heat: Electric Baseboard Appliances: Dishwasher; Dryer; Freezer; Microwave; Range; Refrigerator; Washer View: Glory Bowl; Grand Teton View; Mountain View; Slope Side View; Teton View; Scenic Lifestyle: Fishing; Guest Ranch; Mountain; Outdoor Recreation; Resort; Skiing
N
Seller Concessions: County:
Teton
Listing Price:
1,400,000
Ownership:
Townhouse
LO: Compass Real Estate Information is deemed to be reliable, but is not guaranteed. © 2022 MLS and FBS. Prepared by Graham-Faupel-Mendenhall on Friday, February 04, 2022 5:01 PM. The information on this sheet has been made available by the MLS and may not be the listing of the provider.