Income
over
Expenditure |
 |
We have been asked on numerous occasions if we are prepared to guarantee
a rental income for your vacation home should you purchase one thorugh
us. The real question is: Are we as a company prepared
to guarantee international exchange rates, the continuing growth
of tourism in Florida and a dozen other imponderables that would
give the Florida Tourist Board sleepless nights. The sensible answer
is of course no, we have been in business for seventeen years and
want to continue that way.
What
we can do
however is give a realistic scenario as a
guideline. These figures apply to three and four bedroom rental vacation homes
with a pool and we have assumed a $125,000 and $140,000 repayment mortgage and
homes in the price range $180,000 and $200,000 with a further $17,000
/ $22,000 allowed for furnishings. Whilst we do not guarantee these
figures we believe they are sustainable with current trends.
EXPENDITURE:
(Average
monthly outgoings 3 and 4 bedroom Florida rental homes)
Electricity $125.00 Utilities $60.00
Telephone Line Rental $25.00 Cable TV $43.00
Management Fee $265.00 (Includes
Pool and Lawn Service) Planned Maintenance $32.00
Florida property taxes approx. $2,200 per
annum / 12 = $184.50 (Allowance of $500.00 extra for 4 bed
homes.) Building and Contents Insurance $700.00 per
annum $58.50
Total
Monthly Expenditure $787.00 or $9444.00 per annum.
Mortgage
repayments over 30 years at a rate of 6.75%.
A
$125,000 mortgage would give a Monthly repayment of $810.75.
(Annual repayment of $9,729)
A $140,000 mortgage
would give a Monthly repayment of $908.04.
(Annual repayment of $10896)
| Income:
(Average
Rental of 32 weeks per year) |
3
Bed.
32
weeks @ $700.00 per week = $22,400 after deduction of sales
tax 8% = $20,608 |
4
Bed.
32
weeks @ 800.00 per week = $25,600 after deduction of sales tax
= $23,552 |
Therefore:
Annual Expenditure
Mortgage Repayment |
|
a
($
9,444.00)
($ 9,729.00)
|
|
a
Say
($ 9,944.00
($10,896.00) |
Total Expenditure
Income |
a
$20,608.00 |
a
($19,173.00)
|
a
($23,552.00) |
a
($20,840.00) |
| Operating
Profit |
$
1,435.00 |
$
2,712.00 |
(Assuming
that rental income covers operating costs the profit on this investment
is in a current annual property appreciation of 16% to 18% with
income used to pay outstanding mortgage).
Like
the majority of investments real estate is not immune to downturns
in the market nor, as previously mentioned is tourism in Florida
absolutley guaranteed. Ultimately it is the clients decision to
purchase a second/vacation/investment home in Florida.
©
Universal Vacations Realty,Inc. 2006. Florida, USA.
|