Asset management plan
Harbor Row Cottage
3-bedroom cottage, built in the 1970s, two blocks from the harbor
1At a glance
Cost to replace everything today: $48,900
4 of 9 rate Worn or End of life by age
Including $26,673 of projects · busiest year 2030 ($40,540)
Needed to cover every year: $1,021 a month
Ends 2030 below your floor
Before the reserve: 6% · NOI $31,000
2Asset register
| Component | Installed | Life | Left | Condition | Due | Cost today |
|---|---|---|---|---|---|---|
| Roof covering | 2010 | 20 | 3 yrs | Worn | 2030 | $14,000 |
| Heat pump or AC unit | 2016 | 15 | 4 yrs | Fair | 2031 | $7,500 |
| Water heater | 2017 | 12 | 2 yrs | Worn | 2029 | $1,600 |
| Refrigerator | 2015 | 12 | 0 yrs | End of life | 2027 | $1,400 |
| Interior paint | 2020 | 10 | 3 yrs | Fair | 2030 | $4,200 |
| Deck | 2013 | 20 | 6 yrs | Fair | 2033 | $9,000 |
| Hot tub pumps and equipment | 2018 | 10 | 1 yr | Worn | 2028 | $3,800 |
| Furniture | 2023 | 8 | 4 yrs | Fair | 2031 | $6,500 |
| Linen and towel setsReplaced 5 times in this plan | 2026 | 2 | 1 yr | Fair | 2028 | $900 |
| Total | $48,900 |
Condition by age, this template’s own rule (not a standard): Good under 50% of the expected life used, Fair 50–79%, Worn 80–99%, End of life at 100% or more. An inspection that finds otherwise overrides it.
3Capital improvement schedule
| Year | Due this year | Total | Reserve at year end |
|---|---|---|---|
| 2027 | Refrigerator $1,400 | $1,400 | $21,400 |
| 2028 | Hot tub pumps and equipment $3,914Linen and towel sets $927Double-pane windows on the ocean side Efficiency $7,004 | $11,845 | $20,355 |
| 2029 | Water heater $1,697 | $1,697 | $29,458 |
| 2030 | Roof covering $15,298Interior paint $4,589Linen and towel sets $983Convert the attic into a third bedroom Reposition $19,669 | $40,540 | −$283 |
| 2031 | Heat pump or AC unit $8,441Furniture $7,316 | $15,757 | −$5,240 |
| 2032 | Linen and towel sets $1,043 | $1,043 | $4,517 |
| 2033 | Deck $10,746 | $10,746 | $4,570 |
| 2034 | Linen and towel sets $1,107 | $1,107 | $14,264 |
| 2035 | Nothing due | $25,064 | |
| 2036 | Linen and towel sets $1,174 | $1,174 | $34,689 |
| Total | $85,311 |
Costs rise 3% a year from today’s prices. Components repeat every expected life.
4Reserve fund
- Balance at the start
- $12,000
- Contribution
- $900 a month · $10,800 a year
- Floor
- $2,000
- Needed
- $1,021 a month covers every year of this schedule
At $900 a month the reserve ends 2030 at −$283, below the floor of $2,000. Contribute $1,021 a month, or move projects out of that year.
5Performance targets
| Measure | Last 12 months | Target |
|---|---|---|
| Gross booking revenue | $58,000 | |
| Operating costs | $27,000 | |
| Net operating income | $31,000 | $34,000 +$3,000 |
| NOI margin | 53.4% | |
| Occupancy | 61% | 66% +5 pts |
| Net yield on value | 6% | |
| Yield after the reserve | 3.9% |
Value used: $520,000. Yield after the reserve takes twelve monthly reserve payments off the NOI first.
6Hold, renovate, reposition or sell
Signals from this plan
- 4 of 9 components rate Worn or End of life, 1 of them End of life.
- Capex in the first three years: $14,942, 2.9% of the value.
- Yield after the reserve: 3.9%.
- The reserve ends 2030 below the floor.
Our decision rules
- Sell if the yield after the reserve stays under 3% for two years in a row
- Switch to mid-term stays if occupancy is under 55% a year after the attic conversion
7Review and sign-off
- Review
- Every January, with the year-end payout reports and a full inspection
- Next roll-forward
- Add 2037, drop 2027, and re-date anything an inspection finds worn early
- Signed off by
- Morgan Ellis

