RE/MAX Sea to Sky Real Estate 106-7015 esters Road Whistler BC V0 1B7 Canada VILLAGE 864-4090 Whistler Way Whistler, BC V0 1B4 FEATURED LISTIG WESTI RESORT & SPA 864-4090 Whistler Way Studio 1 Bathroom Estimated Square Feet: 355 List Price $215,000 Luxury Amenities Ski-in and Ski-out Access
864-4090 Whistler Way WESTI RESORT & SPA Studio 1 Bathroom Est. Square Feet: 355 LIST PRICE $215,000 French Balcony Upscale Appliances Two Heavenly Beds Courtyard Views FID OUR DREAM HOME AT WESTI 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. Published by REAL Marketing (REM) www.realmarketing4ou.com 604.938.4434 2016
4090 864 Whistler Way, Village, Westin Status: Active Type: Condominium List Date: 11/15/2016 List Price: $205,000 City: Whistler Org Price: $215,000 Area: Village.. Sold Price: Complex: Westin Total Beds: 0.5 Size: 355 Main Beds: 0.5 Land Size: Bathrooms: 1.00 Stories: 1 Built: 2000 Park Spcs: Park Type: Underground Fireplaces: 1 FP Type: Gas Basement: one Suite: Tax: Suite Brm: Suite Rent: TW Fee: Tax r: IUD: TW Freq: List Co: RE/MAX 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! Additional Property Information List # : W029993 Front: Rent Cov: Phase II Cnstrct: Concrete & Steel R. Mgnt Co: ExtFinish: Concrete R. Mgnt Ph: Flooring: Mixed C. Feat: Bar, Bike/Ski Locker, Concierge Service, Elev.. Condominium Features Roofing: Metal Heating: Electric/Propane Plumbing: Mixed Sewer: Depth: Septic: Water: Electricity: Propane: Municipal Microwave: Garburator: D. Washer: Compactor: Dryer: AC: Legal Information Stove: Washer: Fridge: Cable: tr Gas: WLS? : Wind Cov: Security: Stm Rm: Sauna: Hot Tub: Pool: Central Vac: Furnishings: PID: 024-687-171 Plan: Title: Freehold DisLot: Zoning: TA14 - Accommodation Fourteen Print Date: 11/22/2016 LMS4089 3020 Folio: 504089197 Block: Lot: 197 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. ot intended to solicit already listed properties.
2/23/2017 Owner Information ame: THE WESTI RESORT & SPA ear To Date Month: January ear: 2017 Details This ear Last ear This ear Last ear Room $9,224.92 $7,849.42 $9,224.92 $7,849.42 Food and Beverage $881.99 $968.17 $881.99 $968.17 Other $448.94 $605.11 $448.94 $605.11 Total $10,555.85 $9,422.70 $10,555.85 $9,422.70 Total Departmental Expenses $2,682.74 $2,523.40 $2,682.74 $2,523.40 Total Undistributed Expenses $1,341.06 $1,220.78 $1,341.06 $1,220.78 Total $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 Management Fee $604.47 $212.97 $604.47 $212.97 Westin Fee $727.26 $586.83 $727.26 $586.83 Cressey Leases $484.84 $423.15 $484.84 $423.15 Equipment and Other leases $9.30 $9.30 $9.30 $9.30 Strata Fees and Contingency Reserve $69.44 $282.10 $69.44 $282.10 Tourism Whistler Fees $60.14 $59.21 $60.14 $59.21 Property Tax $648.21 $615.97 $648.21 $615.97 Insurance $22.32 $22.01 $22.32 $22.01 Total $2,625.98 $2,211.54 $2,625.98 $2,211.54 Add back depreciation ($129.81) ($107.11) ($129.81) ($107.11) Depreciation $129.81 $107.11 $129.81 $107.11 FF&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 Distribution $632.26 $755.62 Total Distributions $632.26 $755.62 $632.26 $755.62 Cumulative 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 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 Total Gross Revenue for Reporting Period: $10,555.85 http://www.owners.westinwhistler.com/statements/owner_print_statement.aspx 1/1
2/23/2017 Owner Information ame: THE WESTI RESORT & SPA Month: December ear: 2016 ear To Date Details This ear Last ear This ear Last ear Room $12,448.54 $9,014.83 $56,714.63 $45,636.00 Food and Beverage $1,163.78 $1,255.76 $12,353.52 $10,703.31 Other $708.84 $414.45 $3,200.45 $3,258.37 Total $14,321.16 $10,685.04 $72,268.60 $59,597.68 Total Departmental Expenses $2,951.82 $2,698.24 $25,235.70 $22,564.30 Total Undistributed Expenses $1,254.26 $1,356.87 $12,616.02 $12,070.55 Total $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 Management Fee $1,197.53 $572.98 $5,853.74 $2,935.80 Westin Fee $900.24 $671.15 $4,450.56 $3,584.30 Cressey Leases $590.86 $469.65 $3,660.00 $3,149.95 Equipment and Other leases $9.61 $13.33 $113.46 $120.45 Strata Fees and Contingency Reserve $270.01 $132.99 $2,558.34 $2,409.00 Tourism Whistler Fees $59.21 $57.97 $710.04 $693.50 Property Tax $0.00 $0.00 $2,514.42 $2,412.65 Insurance $22.32 $22.01 $263.52 $255.50 Total $3,049.78 $1,940.08 $20,124.08 $15,561.15 Add back depreciation ($121.73) ($124.61) ($1,413.26) ($1,351.45) Depreciation $121.73 $124.61 $1,413.28 $1,351.45 FF&E Reserve $547.30 $629.38 $2,979.30 $3,691.95 Property Tax $0.00 $0.00 $230.61 $243.87 Property 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 Distribution $0.00 $128.37 Total Distributions $0.00 $128.37 $3,190.57 $4,196.95 Cumulative 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 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 Total Gross Revenue for Reporting Period: $14,321.16 http://www.owners.westinwhistler.com/statements/owner_print_statement.aspx 1/1
2/23/2017 Owner Information THE WESTI RESORT & SPA Month: December ear: 2016 ear To Date Details This ear Last ear This ear Last ear Room $12,448.54 $9,014.83 $56,714.63 $45,636.00 Food and Beverage $1,163.78 $1,255.76 $12,353.52 $10,703.31 Other $708.84 $414.45 $3,200.45 $3,258.37 Total $14,321.16 $10,685.04 $72,268.60 $59,597.68 Total Departmental Expenses $2,951.82 $2,698.24 $25,235.70 $22,564.30 Total Undistributed Expenses $1,254.26 $1,356.87 $12,616.02 $12,070.55 Total $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 Management Fee $1,197.53 $572.98 $5,853.74 $2,935.80 Westin Fee $900.24 $671.15 $4,450.56 $3,584.30 Cressey Leases $590.86 $469.65 $3,660.00 $3,149.95 Equipment and Other leases $9.61 $13.33 $113.46 $120.45 Strata Fees and Contingency Reserve $270.01 $132.99 $2,558.34 $2,409.00 Tourism Whistler Fees $59.21 $57.97 $710.04 $693.50 Property Tax $0.00 $0.00 $2,514.42 $2,412.65 Insurance $22.32 $22.01 $263.52 $255.50 Total $3,049.78 $1,940.08 $20,124.08 $15,561.15 Add back depreciation ($121.73) ($124.61) ($1,413.26) ($1,351.45) Depreciation $121.73 $124.61 $1,413.28 $1,351.45 FF&E Reserve $547.30 $629.38 $2,979.30 $3,691.95 Property Tax $0.00 $0.00 $230.61 $243.87 Property 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 Distribution $0.00 $128.37 Total Distributions $0.00 $128.37 $3,190.57 $4,196.95 Cumulative 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 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 Total Gross Revenue for Reporting Period: $14,321.16 http://www.owners.westinwhistler.com/statements/owner_print_statement.aspx 1/1
THE WESTI RESORT & SPA Month: December ear: 2015 ear To Date Details This ear Last ear This ear Last ear Room $9,018.24 $7,513.52 $45,644.67 $40,087.63 Food and Beverage $1,255.76 $830.22 $10,703.31 $8,864.82 Other $414.45 $521.90 $3,258.37 $2,760.45 Total $10,688.45 $8,865.64 $59,606.35 $51,712.90 Total Departmental Expenses $2,698.24 $2,132.80 $22,564.30 $20,261.15 Total Undistributed Expenses $1,356.87 $1,216.13 $12,070.55 $11,534.00 Total $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 Management Fee $572.98 $193.75 $2,935.80 $1,755.91 Westin Fee $671.15 $556.76 $3,584.30 $3,069.65 Cressey Leases $469.65 $397.73 $3,149.95 $2,795.90 Owner Council Expenses $0.00 $0.00 $0.00 $0.00 Equipment and Other leases $13.33 $4.34 $120.45 $116.80 Strata Fees and Contingency Reserve $132.99 ($49.60) $2,409.00 $1,215.45 Tourism Whistler Fees $57.97 $56.73 $693.50 $682.55 Property Tax $0.00 $0.00 $2,412.65 $2,222.85 Insurance $22.01 $20.15 $255.50 $251.85 Principal and Interest Pay. Capital Lease $0.00 ($20.15) $0.00 $0.00 Total $1,940.08 $1,159.71 $15,561.15 $12,110.96 Add back depreciation ($124.61) ($101.24) ($1,351.45) ($3,105.78) Depreciation $124.61 $101.24 $1,351.45 $3,105.76 FF&E Reserve $629.38 $432.44 $3,691.95 $2,607.59 Property Tax $0.00 $0.00 $243.87 $256.28 Property 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 Distribution $128.37 $128.04 Total Distributions $128.37 $128.04 $4,196.95 $4,633.26 Cumulative Profit/Loss from March 17, 2000 $72,181.58 Distributions to Date ($65,844.93) Cumulative Funds Held before Working Capital $6,336.65 Contribution to Working Capital ($0.00) Cumulative Funds Held for owner / Owed by owner $6,336.65 1 $116.11 2 $135.94 3 $149.39 * 4 $23.49 * 5 $124.68 6 $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 Total Gross Revenue for Reporting Period: $10,688.45 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
THE WESTI RESORT & SPA Month: December ear: 2014 ear To Date Details This ear Last ear This ear Last ear Room $7,513.52 $6,916.28 $40,087.63 $38,586.74 Food and Beverage $830.22 $712.37 $8,864.82 $7,492.31 Other $521.90 $550.25 $2,760.45 $2,716.08 Total $8,865.64 $8,178.90 $51,712.90 $48,795.13 Total Departmental Expenses $2,132.80 $1,940.91 $20,261.15 $19,001.90 Total Undistributed Expenses $1,216.13 $922.25 $11,534.00 $10,935.40 Total $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 Management Fee $193.75 $124.00 $1,755.91 $1,392.01 Westin Fee $556.76 $502.20 $3,069.65 $2,901.75 Cressey Leases $397.73 $358.36 $2,795.90 $2,628.00 Owner Council Expenses $0.00 $0.00 $0.00 $10.95 Equipment and Other leases $4.34 $11.16 $116.80 $116.80 Strata Fees and Contingency Reserve ($49.60) $129.58 $1,215.45 $1,624.25 Tourism Whistler Fees $56.73 $55.80 $682.55 $667.95 Property Tax $0.00 $0.00 $2,222.85 $2,350.60 Insurance $20.15 $21.70 $251.85 $244.55 Principal and Interest Pay. Capital Lease ($20.15) $3.10 $0.00 $40.15 Total $1,159.71 $1,205.90 $12,110.96 $11,977.01 Add back depreciation ($101.24) ($267.84) ($3,105.78) ($3,160.43) Depreciation $101.24 $267.84 $3,105.76 $3,160.44 FF&E Reserve $432.44 $314.83 $2,607.59 $1,945.09 Other Expenses $0.00 $0.00 $0.00 $432.92 Property Tax $0.00 $0.00 $256.28 $0.00 Property 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 Distribution $128.04 $201.00 Total Distributions $128.04 $201.00 $4,633.26 $5,129.57 Cumulative Profit/Loss from March 17, 2000 $66,705.04 Distributions to Date ($61,647.98) Cumulative Funds Held before Working Capital $5,057.06 Contribution to Working Capital ($0.00) Cumulative Funds Held for owner / Owed by owner $5,057.06 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 Total Gross Revenue for Reporting Period: $8,865.64 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
THE WESTI RESORT & SPA Month: December ear: 2013 ear To Date Details This ear Last ear This ear Last ear Room $6,916.28 $6,358.83 $38,586.74 $37,209.18 Food and Beverage $712.37 $498.02 $7,492.31 $8,140.41 Other $550.25 $501.45 $2,716.08 $2,555.96 Total $8,178.90 $7,358.30 $48,795.13 $47,905.55 Total Departmental Expenses $1,940.91 $1,747.16 $19,001.90 $18,526.92 Total Undistributed Expenses $922.25 $748.34 $10,935.40 $11,152.02 Total $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 Management Fee $124.00 $140.74 $1,392.01 $1,480.98 Westin Fee $502.20 $406.10 $2,901.75 $2,433.90 Cressey Leases $358.36 $335.11 $2,628.00 $2,580.30 Owner Council Expenses $0.00 $8.06 $10.95 $69.54 Equipment and Other leases $11.16 $6.82 $116.80 $91.50 Strata Fees and Contingency Reserve $129.58 $150.35 $1,624.25 $1,690.92 Tourism Whistler Fees $55.80 $54.56 $667.95 $655.14 Property Tax $0.00 $0.00 $2,350.60 $2,422.92 Insurance $21.70 $19.22 $244.55 $248.88 Principal and Interest Pay. Capital Lease $3.10 $3.41 $40.15 $300.12 Total $1,205.90 $1,124.37 $11,977.01 $11,974.20 Add back depreciation ($267.84) ($239.77) ($3,160.43) ($3,689.23) Depreciation $267.84 $239.77 $3,160.44 $3,689.25 FF&E Reserve $314.83 $283.04 $1,945.09 $1,884.64 Other Expenses $0.00 $0.00 $432.92 $488.62 Property 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 Distribution $201.00 $159.06 Total Distributions $201.00 $159.06 $5,129.57 $4,802.04 Cumulative Profit/Loss from March 17, 2000 $61,778.38 Distributions to Date ($57,014.72) Cumulative Funds Held before Working Capital $4,763.66 Contribution to Working Capital ($0.00) Cumulative Funds Held for owner / Owed by owner $4,763.66 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 Total Gross Revenue for Reporting Period: $8,178.90 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