{"id":16550,"date":"2018-01-09T02:46:38","date_gmt":"2018-01-09T07:46:38","guid":{"rendered":"http:\/\/www.escapeartist.com\/?page_id=16550"},"modified":"2018-10-15T03:26:24","modified_gmt":"2018-10-15T07:26:24","slug":"roi-calculator","status":"publish","type":"page","link":"https:\/\/www.escapeartist.com\/calc\/","title":{"rendered":"ROI Calculator"},"content":{"rendered":"<p>[vc_row][vc_column width=&#8221;1\/2&#8243;][vc_column_text]<img loading=\"lazy\" decoding=\"async\" class=\"aligncenter size-full wp-image-16738\" src=\"http:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/eci_2015_106.jpg\" alt=\"roi\" width=\"1000\" height=\"665\" srcset=\"https:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/eci_2015_106.jpg 1000w, https:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/eci_2015_106-300x200.jpg 300w, https:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/eci_2015_106-768x511.jpg 768w, https:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/eci_2015_106-585x389.jpg 585w\" sizes=\"(max-width: 1000px) 100vw, 1000px\" \/>[\/vc_column_text][\/vc_column][vc_column width=&#8221;1\/2&#8243;][vc_column_text]<img loading=\"lazy\" decoding=\"async\" class=\"aligncenter size-full wp-image-16740\" src=\"http:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/2282GandBaymen_PerspDockside01_dc-1.jpg\" alt=\"roi\" width=\"1000\" height=\"665\" srcset=\"https:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/2282GandBaymen_PerspDockside01_dc-1.jpg 1000w, https:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/2282GandBaymen_PerspDockside01_dc-1-300x200.jpg 300w, https:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/2282GandBaymen_PerspDockside01_dc-1-768x511.jpg 768w, https:\/\/www.escapeartist.com\/wp-content\/uploads\/2018\/01\/2282GandBaymen_PerspDockside01_dc-1-585x389.jpg 585w\" sizes=\"(max-width: 1000px) 100vw, 1000px\" \/>[\/vc_column_text][\/vc_column][\/vc_row][vc_row][vc_column][vc_column_text]         \n    <div class=\"penci-column column-1-2 vc_col-sm-6\">\n   <!--  <div class=\"calc-title\">SELECT THE FLOOR OPTION: <\/div>\n        <div class=\"calc-input\">\n    <select class=\"roi_floor_price\">\n    <option value=\"399900\">1st Floor Studio: $399,900.00 + GST<\/option>\n    <option value=\"499900\">1st Floor 1-Bedroom: $499,900.00 + GST<\/option>\n    <option value=\"759900\">1st Floor 2-Bedroom: $759,900.00 + GST<\/option>\n    <option value=\"399900\">2nd Floor Studio: $399,900.00 + GST<\/option>\n    <option value=\"499900\">2nd Floor 1-Bedroom: $499,900.00 + GST<\/option>\n    <option value=\"759900\">2nd Floor 2-Bedroom: $759,900.00 + GST<\/option>\n    <option value=\"419900\">3rd Floor Studio: $419,900.00 + GST<\/option>\n    <option value=\"599900\">3rd Floor 1-Bedroom: $599,900.00 + GST<\/option>\n    <option value=\"819900\">3rd Floor 2-Bedroom: $819,900.00 + GST<\/option>\n    <option value=\"419900\">4th Floor Studio: $419,900.00 + GST<\/option>\n    <option value=\"599900\">4th Floor 1-Bedroom: $599,900.00 + GST<\/option>\n    <option value=\"819900\">4th Floor 2-Bedroom: $819,900.00 + GST<\/option>\n    <option value=\"449900\">5th Floor Studio: $449,900.00 + GST<\/option>\n    <option value=\"649900\">5th Floor 1-Bedroom: $649,900.00 + GST<\/option>    \n    <option value=\"899900\">5th Floor 2-Bedroom: $899,900.00 + GST<\/option>\n<\/select>\n    <\/div> -->\n    \n<div class=\"calc-title\" style=\"margin-bottom: 10px;\">DRAG SLIDERS TO MATCH YOUR SPECIFIC INFORMATION<\/div>\n    <div class=\"calc-title\">PRICE: <span class=\"calc-val\">$<label class=\"roi-price-n\">350000<\/label><\/span><\/div>\n    <div class=\"calc-input\">\n        <input id=\"roi_price_n\" class=\"roi-calc-in\" data-slider-id=\"ex1Slider\" type=\"text\" data-slider-min=\"350000\" data-slider-max=\"1300000\" data-slider-step=\"10000\" data-slider-value=\"350000\" data-slider-tooltip=\"hide\" \/>\n    <\/div> \n    <div class=\"calc-title\">OCCUPANCY: <span class=\"calc-val\"><label class=\"roi-occupancy\">75<\/label>%<\/span><\/div>\n    <div class=\"calc-input\">\n        <input id=\"roi_occupancy\" class=\"roi-calc-in\" data-slider-id=\"ex1Slider\" type=\"text\" data-slider-min=\"45\" data-slider-max=\"100\" data-slider-step=\"1\" data-slider-value=\"75\" data-slider-tooltip=\"hide\" \/>\n    <\/div>\n    <div class=\"calc-title\">AVERAGE RATE: <span class=\"calc-val\">$<label class=\"roi-adrin\">450<\/label><\/span><\/div>\n    <div class=\"calc-input\">\n        <input id=\"roi_adr\" class=\"roi-calc-in\" data-slider-id=\"ex1Slider\" type=\"text\" data-slider-min=\"250\" data-slider-max=\"1000\" data-slider-step=\"1\" data-slider-value=\"500\" data-slider-tooltip=\"hide\" \/>\n    <\/div>\n<div class=\"calc-title\">MORTGAGE AMOUNT: <span class=\"calc-val\"><label class=\"roi-ma\">8<\/label>%<\/span><\/div>\n    <div class=\"calc-input\">\n        <input id=\"roi_ma\" class=\"roi-calc-in\" data-slider-id=\"ex1Slider\" type=\"text\" data-slider-min=\"0\" data-slider-max=\"50\" data-slider-step=\"1\" data-slider-value=\"8\" data-slider-tooltip=\"hide\" \/>\n    <\/div>\n    <div class=\"calc-title\">MORTGAGE RATE: <span class=\"calc-val\"><label class=\"roi-mr\">7<\/label>%<\/span><\/div>\n    <div class=\"calc-input\">\n        <input id=\"roi_mr\" class=\"roi-calc-in\" data-slider-id=\"ex1Slider\" type=\"text\" data-slider-min=\"0\" data-slider-max=\"20\" data-slider-step=\"1\" data-slider-value=\"7\" data-slider-tooltip=\"hide\" \/>\n    <\/div>\n    <div class=\"calc-title\">YEARS OF MORTGAGE: <span class=\"calc-val\"><label class=\"roi-yom\">10<\/label> YEARS<\/span><\/div>\n    <div class=\"calc-input\">\n        <input id=\"roi_yom\" class=\"roi-calc-in\" data-slider-id=\"ex1Slider\" type=\"text\" data-slider-min=\"1\" data-slider-max=\"30\" data-slider-step=\"1\" data-slider-value=\"10\" data-slider-tooltip=\"hide\" \/>\n    <\/div> \n<\/div>\n<div class=\"penci-column column-last column-1-2 vc_col-sm-6\">\n    <div class=\"calc-result\">\n        <h3>  YOUR PERSONAL RESULTS:<\/h3>\n        <h4>INCOME<\/h4>\n        <table class=\"IncomeTable\">\n            <tbody>\n                <tr>\n                    <td>Average Daily Rate<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-adr\">500<\/label><\/td>\n                <\/tr>\n                <tr>\n                    <td>Annual Revenue<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-ar\">136,875<\/label><\/td>\n                <\/tr>\n            <\/tbody>\n        <\/table>\n\n        <h4>ANNUAL EXPENSES<\/h4>\n        <table class=\"ExpenseTable\">\n            <tbody>\n                 <tr>\n                    <td>Income Tax (1.75%)<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-it\">2,395<\/label><\/td>\n                <\/tr>\n                <tr>\n                    <td>HOA Fee<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-hoaf\">5,820<\/label><\/td>\n                <\/tr>\n                <tr>\n                    <td>Annual Insurance<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-inc\">1,000<\/label><\/td>\n                <\/tr>\n                <tr>\n                    <td>Mortgage Payments<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-mp\">250<\/label><\/td>\n                <\/tr>\n                <tr>\n                    <td>Total Expenses<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-te\">9,465<\/label><\/td>\n                <\/tr>\n            <\/tbody>\n        <\/table>\n        \n        <h4>REVENUE<\/h4>\n        <table class=\"expense_table\">\n            <tbody>\n                <tr>\n                    <td>Adjusted Gross Revenue<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-agr\">127,410<\/label><\/td>\n                <\/tr>\n                <tr>\n                    <td>50% of Revenue to Owner<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-rto\">63,705<\/label><\/td>\n                <\/tr>                \n                <tr>\n                    <td>Net Revenue<\/td>\n                    <td class=\"text-a-right\">$<label class=\"roi-nr\">63,705<\/label><\/td>\n                <\/tr>\n                <tr>\n                    <td>NET ROI<\/td>\n                    <td class=\"text-a-right\"><label class=\"roi-net\">18.20<\/label>%<\/td>\n                <\/tr>\n            <\/tbody>\n        <\/table>\n    <\/div>\n<\/div>[\/vc_column_text][\/vc_column][\/vc_row][vc_row disable_element=&#8221;yes&#8221;][vc_column][vc_column_text]<em>*Prices do not includes taxes, closing costs or furniture.<\/em>[\/vc_column_text][\/vc_column][\/vc_row]<\/p>\n","protected":false},"excerpt":{"rendered":"<p>[vc_row][vc_column width=&#8221;1\/2&#8243;][vc_column_text][\/vc_column_text][\/vc_column][vc_column width=&#8221;1\/2&#8243;][vc_column_text][\/vc_column_text][\/vc_column][\/vc_row][vc_row][vc_column][vc_column_text][\/vc_column_text][\/vc_column][\/vc_row][vc_row disable_element=&#8221;yes&#8221;][vc_column][vc_column_text]*Prices do not includes taxes, closing costs or furniture.[\/vc_column_text][\/vc_column][\/vc_row]<\/p>\n","protected":false},"author":189,"featured_media":0,"parent":0,"menu_order":0,"comment_status":"closed","ping_status":"closed","template":"","meta":{"_acf_changed":false,"content-type":"","om_disable_all_campaigns":false,"footnotes":""},"yst_prominent_words":[4175,4176,4179,19895,19897,14405,17574,3336,15142,19899,3040,4778,4173,19739,2759,4178,19892],"acf":[],"jetpack_sharing_enabled":true,"_links":{"self":[{"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/pages\/16550"}],"collection":[{"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/pages"}],"about":[{"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/types\/page"}],"author":[{"embeddable":true,"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/users\/189"}],"replies":[{"embeddable":true,"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/comments?post=16550"}],"version-history":[{"count":8,"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/pages\/16550\/revisions"}],"predecessor-version":[{"id":22134,"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/pages\/16550\/revisions\/22134"}],"wp:attachment":[{"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/media?parent=16550"}],"wp:term":[{"taxonomy":"yst_prominent_words","embeddable":true,"href":"https:\/\/www.escapeartist.com\/wp-json\/wp\/v2\/yst_prominent_words?post=16550"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}