SHORT TERM RENTAL PROFORMA
Rental Performance Analysis
Property Address: 12224 E Shangri La Rd
DISCLAIMER: This proforma was provided by an unrelated and unaffiliated third party and is not endorsed by Realty Executives or its Agents
Vacation Rental Projections for: 5 beds 6 baths 5,432SF
Location: 12224 E Shangri La Rd, Scottsdale,AZ 85259
Projected Rental Rates for 2023-2024:
Key Events
Seasons Rates Season Total Summer Season 6/1 to 9/30 (excluding Key Events) $450/night (weekends) $22,500.00 Early Peak Season 10/1 to 1/31 (Excluding Key Events) $625/night (weekends) $28,750.00 Peak Season 2/1 to 5/31 (Excluding Key Events) $975/night (weekends) $26,325.00
Barrett Jackson (Early January) $1075/night (weekends) $7,525.00 Waste Management / Phoenix Open (Early February) $2225/night (weekends) $11,125.00 Arabian Horse Show (Mid to Late February) $1075/night (weekends) $5,375.00 SpringTraining (Late February and March) $1505/night (weekends) $48,160.00 Memorial Day, July 4th and Labor Day $625/night (weekends) $4,375.00 Thanksgiving, Christmas and NewYears $1525/night (weekends) $15,250.00 High Annual Projections $169,385.00 Low Annual Projections $143,977.25 Features and Upgrade Possibilities: Score 10 9 8 7 6 Location 9 North Scottsdale Overall Style 9 High Quality Timeless Ceiling Height 9 Ordinary Height Bedroom Count 10 5 or More Bathroom Count 10 3 or More Bathroom Quality 9 High Quality Timeless Kitchen Quality 10 Spacious / Modern Television 10 TV's Throughout Indoor Act's 10 Foosball Exterior 10 High Quality Hardscape Landscaping 10 High Quality Landscape Swimming Pool 10 Pool Jacuzzi 10 Jacuzzi Outdoor Games 10 Yes Seating Capacity 10 Ample Fire Pit 10 Fire Pit
Become part of the I Love Vacations Family! Get all the perks of a national company, without losing the personal connections and local presence. www.ILoveVacations.com
