WHISTLER VILLAGE - Amazon S3...appliances, luxurious spa-like bath combined with the luxurious...
Transcript of WHISTLER VILLAGE - Amazon S3...appliances, luxurious spa-like bath combined with the luxurious...
864 - 4090 Whistler Way | Whistler, BC V0N 1B4
WHISTLER VILLAGE
FEATUREDLISTING
WESTIN RESORT & SPA864 - 4090 Whistler Way
RE/MAX Sea to Sky Real Estate106-7015 Nesters RoadWhistler BC V0N 1B7 Canada
Studio | 1 Bathroom | Estimated Square Feet: 355 | List Price $215,000Luxury Amenities | Ski-in and Ski-out Access
FIND YOUR DREAM HOME ATWESTIN RESORT & SPA
864 Westin Resort and Spa is a luxurious 355
square foot studio suite with a French balcony
overlooking the Whistler Golf Course. The
perfect match for a family with two Heavenly®
Queen Beds, desk area, galley-style kitchen
with upscale appliances, luxurious spa-like
bath combined with the luxurious amenities
of this award-winning, five star, pet friendly
hotel with a full service spa, large workout
facility with natural light, indoor and outdoor
pool, and hot tubs; steam rooms and sauna
plus gourmet restaurants and a fun bar. Also
great shopping in retail row! Call today for an
information package or an appointment to
view this luxurious suite!
This brochure is not intended to solicit properties already listed for sale nor intended to cause a breach of an existing agency relationship. E&OE.
Studio | 1 BathroomEst. Square Feet: 355LIST PRICE $215,000
· French Balcony · Upscale Appliances
RESORT & SPA
864 - 4090 Whistler Way
Published by REAL Marketing (REM) | www.REALMarketing4You.com | 604.938.4434 | ©2016
· Two Heavenly® BedsWESTIN · Courtyard Views
4090 864 Whistler Way, Village, Westin
864 Westin Resort & Spa is a luxurious 355 sf studio suite with a french balcony overlooking the Whistler Golf Course.
The perfect match for a family with two Heavenly® Queen Beds, desk area, galley-style kitchen with upscale
appliances, luxurious spa-like bath combined with the luxurious amenities of this award-winning, five star, pet friendly
hotel with a full service spa, large workout facility with natural light, indoor & outdoor pool & hot tubs; steam rooms &
sauna plus gourmet restaurants and a fun bar. Also great shopping in retail row! Call today for an information package
or an appointment to view this luxurious suite!
Status: Active Type: Condominium
City: Whistler
List Date: 11/15/2016
Area:
Westin
Village..
Complex:
Sold Price:
Org Price:
1.00Bathrooms:
Built: 2000
Land Size:
355Size:
Stories: 1
Park Type:
Park Spcs:
Underground Fireplaces:
Gas
1
FP Type:
Suite: N
Basement: None
Suite Brm:
Suite Rent:
TW Fee: TW Freq:
Tax:
Tax Yr:
IUD:
List Co: RE/MAX
Total Beds: 0.5
0.5Main Beds:
Additional Property Information
Rent Cov: Phase II
R. Mgnt Co:
R. Mgnt Ph:
Depth:
Front:
Cnstrct: Concrete & Steel
ExtFinish: Concrete
Flooring: Mixed
Roofing: Metal
Heating: Electric/Propane
Plumbing: Mixed
Sewer:
Septic:
Water: Municipal
Electricity:
Propane:
List # : W029993
Y
N
Y
N
C. Feat: Bar, Bike/Ski Locker, Concierge Service, Elev..
Condominium Features
D. Washer:
Washer:
Furnishings:
Sauna:
Cable: Security:Fridge:
Dryer:
Central Vac:
Pool:
Hot Tub:
AC:
Microwave: Stove:Garburator:
Compactor:
Stm Rm:
Wind Cov:Y N
NY
Y
Y
Y
Y
Y
Y
N
N
Y
N
Y
Y
Y
YNtr Gas: Y WLS? : Y
Legal Information
PID:
DisLot:
Lot:
3020
197
Title:
Plan:
Block: Freehold
LMS4089
Zoning:
Folio: 504089197
TA14 - Accommodation Fourteen
024-687-171
Print Date: 11/22/2016
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. Not intended to solicit already listed properties.
$215,000List Price: $205,000
2/23/2017 Owner Information
http://www.owners.westinwhistler.com/statements/owner_print_statement.aspx 1/1
THE WESTIN RESORT & SPAWHISTLER
Month: JanuaryYear: 2017
Current Month YearToDateDetails This Year Last Year This Year Last Year
RevenuesRoom $9,224.92 $7,849.42 $9,224.92 $7,849.42Food and Beverage $881.99 $968.17 $881.99 $968.17Other $448.94 $605.11 $448.94 $605.11 Total Revenues $10,555.85 $9,422.70 $10,555.85 $9,422.70 Dept. and Undist.ExpensesTotal Departmental Expenses $2,682.74 $2,523.40 $2,682.74 $2,523.40Total Undistributed Expenses $1,341.06 $1,220.78 $1,341.06 $1,220.78 Total Dept. and Undist.Expenses $4,023.80 $3,744.18 $4,023.80 $3,744.18 Gross Operating Profit $6,532.05 $5,678.52 $6,532.05 $5,678.52 Fixed Expenses and OtherManagement Fee $604.47 $212.97 $604.47 $212.97Westin Fee $727.26 $586.83 $727.26 $586.83Cressey Leases $484.84 $423.15 $484.84 $423.15Equipment and Other leases $9.30 $9.30 $9.30 $9.30Strata Fees and Contingency Reserve $69.44 $282.10 $69.44 $282.10Tourism Whistler Fees $60.14 $59.21 $60.14 $59.21Property Tax $648.21 $615.97 $648.21 $615.97Insurance $22.32 $22.01 $22.32 $22.01 Total Fixed Expenses and Other $2,625.98 $2,211.54 $2,625.98 $2,211.54 Misc. Charges & OtherAdd back depreciation ($129.81) ($107.11) ($129.81) ($107.11)Depreciation $129.81 $107.11 $129.81 $107.11FF&E Reserve $435.13 $372.28 $435.13 $372.28 Total Misc. Charges and Other $435.13 $372.28 $435.13 $372.28 Cash Available For Distribution $3,470.94 $3,094.70 $3,470.94 $3,094.70 Distributions During Current MonthDistribution $632.26 $755.62 Total Distributions $632.26 $755.62 $632.26 $755.62 Cumulative TotalsCumulative Profit/Loss from March 17, 2000 $86,730.07 Distributions to Date ($69,667.76) Cumulative Funds Held before Renovation Funds $17,062.31 Cumulative Contribution to Renovation Funds ($8,170.48) Cumulative Funds Held for owner / Owed by owner $8,891.83
Gross Revenue Calendar
1 $624.14 2 $455.78 3 $421.77 4 $387.69 5 $346.77 6 $376.13
7 $347.43 8 $303.50 9 $256.01 10 $269.56 11 $246.85 12 $263.07
13 $392.31 14 $405.55 15 $366.32 16 $311.32 17 $266.17 18 $274.48
19 $343.55 20 $403.25 21 $399.87* 22 $31.73* 23 $28.14 24 $315.68
25 $361.68 26 $374.20 27 $392.51 28 $381.58 29 $386.87 30 $413.61 31 $408.33
* Owner Usage Day
Total Gross Revenue for Reporting Period: $10,555.85
Name: Unit: 864Interest Upon Destruction: 90
2/23/2017 Owner Information
http://www.owners.westinwhistler.com/statements/owner_print_statement.aspx 1/1
THE WESTIN RESORT & SPAWHISTLER
Month: DecemberYear: 2016
Current Month YearToDateDetails This Year Last Year This Year Last Year
RevenuesRoom $12,448.54 $9,014.83 $56,714.63 $45,636.00Food and Beverage $1,163.78 $1,255.76 $12,353.52 $10,703.31Other $708.84 $414.45 $3,200.45 $3,258.37 Total Revenues $14,321.16 $10,685.04 $72,268.60 $59,597.68 Dept. and Undist.ExpensesTotal Departmental Expenses $2,951.82 $2,698.24 $25,235.70 $22,564.30Total Undistributed Expenses $1,254.26 $1,356.87 $12,616.02 $12,070.55 Total Dept. and Undist.Expenses $4,206.08 $4,055.11 $37,851.72 $34,634.85 Gross Operating Profit $10,115.08 $6,629.93 $34,416.88 $24,962.83 Fixed Expenses and OtherManagement Fee $1,197.53 $572.98 $5,853.74 $2,935.80Westin Fee $900.24 $671.15 $4,450.56 $3,584.30Cressey Leases $590.86 $469.65 $3,660.00 $3,149.95Equipment and Other leases $9.61 $13.33 $113.46 $120.45Strata Fees and Contingency Reserve $270.01 $132.99 $2,558.34 $2,409.00Tourism Whistler Fees $59.21 $57.97 $710.04 $693.50Property Tax $0.00 $0.00 $2,514.42 $2,412.65Insurance $22.32 $22.01 $263.52 $255.50 Total Fixed Expenses and Other $3,049.78 $1,940.08 $20,124.08 $15,561.15 Misc. Charges & OtherAdd back depreciation ($121.73) ($124.61) ($1,413.26) ($1,351.45)Depreciation $121.73 $124.61 $1,413.28 $1,351.45FF&E Reserve $547.30 $629.38 $2,979.30 $3,691.95Property Tax $0.00 $0.00 $230.61 $243.87Property Tax Adj. $0.00 $0.00 $0.00 $0.00 Total Misc. Charges and Other $547.30 $629.38 $3,209.93 $3,935.82 Cash Available For Distribution $6,518.00 $4,060.47 $11,082.87 $5,465.86 Distributions During Current MonthDistribution $0.00 $128.37 Total Distributions $0.00 $128.37 $3,190.57 $4,196.95 Cumulative TotalsCumulative Profit/Loss from March 17, 2000 $83,259.13 Distributions to Date ($69,035.50) Cumulative Funds Held before Renovation Funds $14,223.63 Cumulative Contribution to Renovation Funds ($8,170.48) Cumulative Funds Held for owner / Owed by owner $6,053.15
Gross Revenue Calendar
1 $58.19 2 $170.59 3 $206.66 4 $136.67 5 $62.51 6 $80.46
7 $62.15 8 $104.93 9 $122.09 10 $208.44 11 $221.93 12 $160.26
13 $122.09 14 $159.72 15 $291.70 16 $204.56 17 $454.15 18 $499.96
19 $523.57 20 $531.00 21 $587.78 22 $612.14 23 $754.44 24 $782.17
25 $866.32 26 $882.12 27 $1111.02 28 $1053.61 29 $974.30 30 $940.21 31 $1375.42
* Owner Usage Day
Total Gross Revenue for Reporting Period: $14,321.16
Name: Unit: 864Interest Upon Destruction: 90
2/23/2017 Owner Information
http://www.owners.westinwhistler.com/statements/owner_print_statement.aspx 1/1
THE WESTIN RESORT & SPAWHISTLER
Month: DecemberYear: 2016
Current Month YearToDateDetails This Year Last Year This Year Last Year
RevenuesRoom $12,448.54 $9,014.83 $56,714.63 $45,636.00Food and Beverage $1,163.78 $1,255.76 $12,353.52 $10,703.31Other $708.84 $414.45 $3,200.45 $3,258.37 Total Revenues $14,321.16 $10,685.04 $72,268.60 $59,597.68 Dept. and Undist.ExpensesTotal Departmental Expenses $2,951.82 $2,698.24 $25,235.70 $22,564.30Total Undistributed Expenses $1,254.26 $1,356.87 $12,616.02 $12,070.55 Total Dept. and Undist.Expenses $4,206.08 $4,055.11 $37,851.72 $34,634.85 Gross Operating Profit $10,115.08 $6,629.93 $34,416.88 $24,962.83 Fixed Expenses and OtherManagement Fee $1,197.53 $572.98 $5,853.74 $2,935.80Westin Fee $900.24 $671.15 $4,450.56 $3,584.30Cressey Leases $590.86 $469.65 $3,660.00 $3,149.95Equipment and Other leases $9.61 $13.33 $113.46 $120.45Strata Fees and Contingency Reserve $270.01 $132.99 $2,558.34 $2,409.00Tourism Whistler Fees $59.21 $57.97 $710.04 $693.50Property Tax $0.00 $0.00 $2,514.42 $2,412.65Insurance $22.32 $22.01 $263.52 $255.50 Total Fixed Expenses and Other $3,049.78 $1,940.08 $20,124.08 $15,561.15 Misc. Charges & OtherAdd back depreciation ($121.73) ($124.61) ($1,413.26) ($1,351.45)Depreciation $121.73 $124.61 $1,413.28 $1,351.45FF&E Reserve $547.30 $629.38 $2,979.30 $3,691.95Property Tax $0.00 $0.00 $230.61 $243.87Property Tax Adj. $0.00 $0.00 $0.00 $0.00 Total Misc. Charges and Other $547.30 $629.38 $3,209.93 $3,935.82 Cash Available For Distribution $6,518.00 $4,060.47 $11,082.87 $5,465.86 Distributions During Current MonthDistribution $0.00 $128.37 Total Distributions $0.00 $128.37 $3,190.57 $4,196.95 Cumulative TotalsCumulative Profit/Loss from March 17, 2000 $83,259.13 Distributions to Date ($69,035.50) Cumulative Funds Held before Renovation Funds $14,223.63 Cumulative Contribution to Renovation Funds ($8,170.48) Cumulative Funds Held for owner / Owed by owner $6,053.15
Gross Revenue Calendar
1 $58.19 2 $170.59 3 $206.66 4 $136.67 5 $62.51 6 $80.46
7 $62.15 8 $104.93 9 $122.09 10 $208.44 11 $221.93 12 $160.26
13 $122.09 14 $159.72 15 $291.70 16 $204.56 17 $454.15 18 $499.96
19 $523.57 20 $531.00 21 $587.78 22 $612.14 23 $754.44 24 $782.17
25 $866.32 26 $882.12 27 $1111.02 28 $1053.61 29 $974.30 30 $940.21 31 $1375.42
* Owner Usage Day
Total Gross Revenue for Reporting Period: $14,321.16
Unit: 864Interest Upon Destruction: 90
THE WESTIN RESORT & SPAWHISTLER
Unit: 864Interest Upon Destruction: 90
Month: DecemberYear: 2015
Current Month YearToDateDetails This Year Last Year This Year Last Year Revenues
Room $9,018.24 $7,513.52 $45,644.67 $40,087.63Food and Beverage $1,255.76 $830.22 $10,703.31 $8,864.82Other $414.45 $521.90 $3,258.37 $2,760.45
Total Revenues $10,688.45 $8,865.64 $59,606.35 $51,712.90 Dept. and Undist.Expenses
Total Departmental Expenses $2,698.24 $2,132.80 $22,564.30 $20,261.15Total Undistributed Expenses $1,356.87 $1,216.13 $12,070.55 $11,534.00
Total Dept. and Undist.Expenses $4,055.11 $3,348.93 $34,634.85 $31,795.15 Gross Operating Profit $6,633.34 $5,516.71 $24,971.50 $19,917.75
Fixed Expenses and OtherManagement Fee $572.98 $193.75 $2,935.80 $1,755.91Westin Fee $671.15 $556.76 $3,584.30 $3,069.65Cressey Leases $469.65 $397.73 $3,149.95 $2,795.90Owner Council Expenses $0.00 $0.00 $0.00 $0.00Equipment and Other leases $13.33 $4.34 $120.45 $116.80Strata Fees and Contingency Reserve $132.99 ($49.60) $2,409.00 $1,215.45Tourism Whistler Fees $57.97 $56.73 $693.50 $682.55Property Tax $0.00 $0.00 $2,412.65 $2,222.85Insurance $22.01 $20.15 $255.50 $251.85Principal and Interest Pay. Capital Lease $0.00 ($20.15) $0.00 $0.00
Total Fixed Expenses and Other $1,940.08 $1,159.71 $15,561.15 $12,110.96 Misc. Charges & Other
Add back depreciation ($124.61) ($101.24) ($1,351.45) ($3,105.78)Depreciation $124.61 $101.24 $1,351.45 $3,105.76FF&E Reserve $629.38 $432.44 $3,691.95 $2,607.59Property Tax $0.00 $0.00 $243.87 $256.28Property Tax Adj. $0.00 $0.00 $0.00 $0.00
Total Misc. Charges and Other $629.38 $432.44 $3,935.82 $2,863.85 Cash Available For Distribution $4,063.88 $3,924.56 $5,474.53 $4,942.94
Distributions During Current MonthDistribution $128.37 $128.04
Total Distributions $128.37 $128.04 $4,196.95 $4,633.26 Cumulative Totals
Cumulative Profit/Loss from March 17, 2000 $72,181.58Distributions to Date ($65,844.93)Cumulative Funds Held before Working Capital $6,336.65Contribution to Working Capital ($0.00)Cumulative Funds Held for owner / Owed by owner $6,336.65
Gross Revenue Calendar
1 $116.11 2 $135.94 3 $149.39* 4 $23.49* 5 $124.686 $117.27
7 $74.46 8 $74.18 9 $198.39 10 $76.07 11 $173.03 12 $217.46
13 $163.03 14 $90.37 15 $91.42 16 $144.07 17 $152.77 18 $213.80
19 $384.20 20 $434.34 21 $492.49 22 $510.01 23 $559.41 24 $602.20
25 $643.99 26 $761.65 27 $745.97 28 $791.59 29 $742.86 30 $796.57 31 $887.24
* Owner Usage Day
Total Gross Revenue for Reporting Period: $10,688.45
THE WESTIN RESORT & SPAWHISTLER
Unit: 864Interest Upon Destruction: 90
Month: DecemberYear: 2014
Current Month YearToDateDetails This Year Last Year This Year Last Year Revenues
Room $7,513.52 $6,916.28 $40,087.63 $38,586.74Food and Beverage $830.22 $712.37 $8,864.82 $7,492.31Other $521.90 $550.25 $2,760.45 $2,716.08
Total Revenues $8,865.64 $8,178.90 $51,712.90 $48,795.13 Dept. and Undist.Expenses
Total Departmental Expenses $2,132.80 $1,940.91 $20,261.15 $19,001.90Total Undistributed Expenses $1,216.13 $922.25 $11,534.00 $10,935.40
Total Dept. and Undist.Expenses $3,348.93 $2,863.16 $31,795.15 $29,937.30 Gross Operating Profit $5,516.71 $5,315.74 $19,917.75 $18,857.83
Fixed Expenses and OtherManagement Fee $193.75 $124.00 $1,755.91 $1,392.01Westin Fee $556.76 $502.20 $3,069.65 $2,901.75Cressey Leases $397.73 $358.36 $2,795.90 $2,628.00Owner Council Expenses $0.00 $0.00 $0.00 $10.95Equipment and Other leases $4.34 $11.16 $116.80 $116.80Strata Fees and Contingency Reserve ($49.60) $129.58 $1,215.45 $1,624.25Tourism Whistler Fees $56.73 $55.80 $682.55 $667.95Property Tax $0.00 $0.00 $2,222.85 $2,350.60Insurance $20.15 $21.70 $251.85 $244.55Principal and Interest Pay. Capital Lease ($20.15) $3.10 $0.00 $40.15
Total Fixed Expenses and Other $1,159.71 $1,205.90 $12,110.96 $11,977.01 Misc. Charges & Other
Add back depreciation ($101.24) ($267.84) ($3,105.78) ($3,160.43)Depreciation $101.24 $267.84 $3,105.76 $3,160.44FF&E Reserve $432.44 $314.83 $2,607.59 $1,945.09Other Expenses $0.00 $0.00 $0.00 $432.92Property Tax $0.00 $0.00 $256.28 $0.00Property Tax Adj. $0.00 $0.00 $0.00 $253.11
Total Misc. Charges and Other $432.44 $314.83 $2,863.85 $2,631.13 Cash Available For Distribution $3,924.56 $3,795.01 $4,942.94 $4,249.69
Distributions During Current MonthDistribution $128.04 $201.00
Total Distributions $128.04 $201.00 $4,633.26 $5,129.57 Cumulative Totals
Cumulative Profit/Loss from March 17, 2000 $66,705.04Distributions to Date ($61,647.98)Cumulative Funds Held before Working Capital $5,057.06Contribution to Working Capital ($0.00)Cumulative Funds Held for owner / Owed by owner $5,057.06
Gross Revenue Calendar
1 $42.88 2 $36.97 3 $57.50 4 $127.01 5 $147.24 6 $166.72
7 $116.54 8 $32.85 9 $39.54 10 $42.51 11 $77.84 12 $151.10
13 $185.99 14 $144.90 15 $104.39 16 $86.56 17 $134.04 18 $174.43
19 $182.23 20 $314.04 21 $382.69 22 $414.49 23 $432.29 24 $471.88
25 $516.97 26 $677.33 27 $691.48 28 $676.94 29 $663.71 30 $694.95 31 $877.63
* Owner Usage Day
Total Gross Revenue for Reporting Period: $8,865.64
THE WESTIN RESORT & SPAWHISTLER
Unit: 864Interest Upon Destruction: 90
Month: DecemberYear: 2013
Current Month YearToDateDetails This Year Last Year This Year Last Year Revenues
Room $6,916.28 $6,358.83 $38,586.74 $37,209.18Food and Beverage $712.37 $498.02 $7,492.31 $8,140.41Other $550.25 $501.45 $2,716.08 $2,555.96
Total Revenues $8,178.90 $7,358.30 $48,795.13 $47,905.55 Dept. and Undist.Expenses
Total Departmental Expenses $1,940.91 $1,747.16 $19,001.90 $18,526.92Total Undistributed Expenses $922.25 $748.34 $10,935.40 $11,152.02
Total Dept. and Undist.Expenses $2,863.16 $2,495.50 $29,937.30 $29,678.94 Gross Operating Profit $5,315.74 $4,862.80 $18,857.83 $18,226.61
Fixed Expenses and OtherManagement Fee $124.00 $140.74 $1,392.01 $1,480.98Westin Fee $502.20 $406.10 $2,901.75 $2,433.90Cressey Leases $358.36 $335.11 $2,628.00 $2,580.30Owner Council Expenses $0.00 $8.06 $10.95 $69.54Equipment and Other leases $11.16 $6.82 $116.80 $91.50Strata Fees and Contingency Reserve $129.58 $150.35 $1,624.25 $1,690.92Tourism Whistler Fees $55.80 $54.56 $667.95 $655.14Property Tax $0.00 $0.00 $2,350.60 $2,422.92Insurance $21.70 $19.22 $244.55 $248.88Principal and Interest Pay. Capital Lease $3.10 $3.41 $40.15 $300.12
Total Fixed Expenses and Other $1,205.90 $1,124.37 $11,977.01 $11,974.20 Misc. Charges & Other
Add back depreciation ($267.84) ($239.77) ($3,160.43) ($3,689.23)Depreciation $267.84 $239.77 $3,160.44 $3,689.25FF&E Reserve $314.83 $283.04 $1,945.09 $1,884.64Other Expenses $0.00 $0.00 $432.92 $488.62Property Tax Adj. $0.00 $0.00 $253.11 $259.02
Total Misc. Charges and Other $314.83 $283.04 $2,631.13 $2,632.30 Cash Available For Distribution $3,795.01 $3,455.39 $4,249.69 $3,620.11
Distributions During Current MonthDistribution $201.00 $159.06
Total Distributions $201.00 $159.06 $5,129.57 $4,802.04 Cumulative Totals
Cumulative Profit/Loss from March 17, 2000 $61,778.38Distributions to Date ($57,014.72)Cumulative Funds Held before Working Capital $4,763.66Contribution to Working Capital ($0.00)Cumulative Funds Held for owner / Owed by owner $4,763.66
Gross Revenue Calendar
1 $30.45 2 $33.52 3 $43.68 4 $44.37 5 $84.52 6 $86.38
7 $156.97 8 $118.57 9 $53.98 10 $53.11 11 $60.30 12 $87.10
13 $123.74 14 $176.52 15 $129.42 16 $83.13 17 $129.17 18 $141.76
19 $128.11 20 $164.50 21 $395.75 22 $436.91 23 $417.51 24 $450.27
25 $481.44 26 $530.14 27 $578.19 28 $589.85 29 $621.87 30 $660.75 31 $1086.92
* Owner Usage Day
Total Gross Revenue for Reporting Period: $8,178.90