Case Study: Sutton’s Roost
A perfect spot for groups or families, Sutton's Roost has a hot tub, outdoor cedar sauna, and multiple outdoor seating areas. The uniquely themed kid's room offers a custom-built kids cabin, Harry Potter closet, & climbing wall.
- Category : Wintergreen
- Website : https://tinyurl.com/Suttons-Roost
Getting Into The Short term Rental Game
The Smith’s expressed interest in achieving passive annual returns while also building their real estate portfolio. After consulting with New School Hosting, they purchased this property. “Sutton’s Roost” is a 5 bed, 4.5 bath house in Wintergreen. The upstairs portion house had previously been partially rented out, but it wouldn’t be fair to compare previous rental income (which was minimal) to current performance. The house came furnished but it would have been easier if it hadn’t since we replaced almost everything!
The Smiths DIY-ed most of the renovation, including converting an odd common area into a bedroom, adding a hot tub and sauna, converting a large master bedroom into a super fun kid room (complete with climbing wall and a mini log cabin converted closet), and adding a game room. They hired a designer for the living rooms and dining area, and designed the rest on their own.
Projected Numbers
They purchased the home for $693k in April 2023. After furnishing and renovation, they were all in for $140k. The property is pacing toward $170k in revenue, which will yield around $48k in annual profit for a cash on cash return of 35%, which goes up to 49% when you factor in equity gains from principal pay down and 2%/yr appreciation. And these figures are AFTER paying New School Hosting’s fee, meaning this is a completely passive investment for them.
Estimated Annual Revenue
$170k
Estimated Annual Profit pre Tax
$48k
Estimated Cash on Cash Return
35%
“We are thrilled with the financial performance of our property and Chris’ hands-on approach. He was our trusted advisor throughout the purchase and setup process, and now we love having a truly passive investment. If you have the right kind of property and want top notch property management, look no further than New School Hosting!“ – Jenn & Derek
Ready to discuss your property?
Other Case Studies
Case Study: Chateau Jolene
Massanutten
Case Study: Blue Ridge Hollow
Wintergreen
Case Study: Sutton’s Roost
Wintergreen
Case Study: Shenandoah Wildflower
Massanutten
Case Study: Sandpiper Retreat
Sandbridge
Case Study: Blackrock Manor
Wintergreen
Case Study: Highlands Overlook
Wintergreen
Case Study: DreamVale Chalet
Massanutten