Designed to live in.
Built to perform.
Managed from the ground up, so every detail is looked after whether you are here or not.
Your projection
Move the sliders to explore how occupancy, rates and owner use shape the return.
Illustrative projection only — not a guarantee. Actual performance depends on occupancy, pricing, expenses, owner use and the executed agreements.
What each home could earn.
| Residence | Price | Nightly | Booked nights | Gross | Net | Net yield |
|---|---|---|---|---|---|---|
| The Studio Cabin | $95,000 | $120 | 211 | $25,320 | $17,724 | 18.7% |
| The Forest House | $135,000 | $140 | 211 | $29,540 | $20,678 | 15.3% |
| The Lake Pavilion | $150,000 | $150 | 211 | $31,650 | $22,155 | 14.8% |
| The Alpine Retreat | $225,000 | $180 | 211 | $37,980 | $26,586 | 11.8% |
How these numbers are built
- 60% base occupancy across 351 available nights (365 less owner use)
- Nightly rates of $120–$180 by residence type, seasonally managed
- 30% management fee covers marketing, operations, housekeeping & maintenance
- Owner use days simply reduce the nights available to let
- Utilities, internet and guest amenities included in the fee
- 5-year outlook assumes 6% annual appreciation — illustrative only
From first sketch
to first night.
A clear 18-month path from reservation to handover, with every stage verified before a payment is due.
Groundwork
Months 1–4Land, roads, utilities and the central lake take shape.
Structure
Months 5–9Foundations and anti-seismic frames rise; first shells are weather-tight.
Envelope
Months 10–14Roofs, triple glazing, decks and waterproofing seal the mountain out.
Finishing
Months 15–17Landscape, FF&E, smart home systems and snagging.
Handover
Month 18Final inspection, keys, title documents — and the first night.
10% to reserve.
20% at each stage.
Secure your selected plot with a refundable 10% deposit held for 14 days, then follow the build through five verified milestones.
Whispering Pines
Construction-linked schedule $150,000| Payment trigger | Timing | Share | Amount |
|---|---|---|---|
| Reservation deposit | Day 1 | 10% | $15,000 |
| Contract & groundbreaking | Month 1 | 20% | $30,000 |
| Foundation & steel frame | Month 6 | 20% | $30,000 |
| Roof, glass & enclosure | Month 10 | 20% | $30,000 |
| Interior fit-out & pool | Month 14 | 20% | $30,000 |
| Keys & title deed | Month 18 | 10% | $15,000 |
The 10% reservation deposit is refundable during its 14-day hold period according to the reservation terms. Construction dates, pricing, discounts, title transfer and payment triggers remain subject to the executed agreements and applicable law. Select a residence in the calculator above to see the schedule re-priced.