| The Florida vacation
home industry offers a tremendous opportunity for investors, with
low mortgage rates, exceptional property values and the NUMBER ONE
vacation destination on the planet.
We can guide you through the process
and show you step by step how to make the best choice for your
investment with the highest returns. Let our expertise and knowledge
help you make the great decision and have a lifetime of vacations in
your own vacation home.
|
INVESTMENT ANALYSIS - VACATION PROPERTY |
|
|
|
|
|
|
|
|
|
|
PRICE INFORMATION
5 Bedroom Pool Home-Resale |
|
FINANCING INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
Price of Property |
$230,000.00 |
|
Total Price |
$230,000.00 |
|
|
|
Upgrades |
$0.00 |
|
Interest Rate |
6.00% |
|
|
|
Lot Premium |
$0.00 |
|
Years |
30 |
|
|
|
Total Price |
$230,000.00 |
|
% of Downpayment |
20% |
|
|
|
|
|
|
Downpayment |
$46,000.00 |
|
|
|
|
|
|
Financed Amount |
$184,000.00 |
|
|
|
|
|
|
|
|
|
|
|
MONTHLY EXPENSES |
|
REQUIRED INVESTMENT |
|
|
|
|
|
|
|
|
|
|
|
Monthly Loan Payment |
$1,103.17 |
|
Downpayment |
$46,000.00 |
|
|
|
Insurance |
$60.00 |
|
Closing Costs |
$7,360.00 |
|
|
|
Taxes |
$266.00 |
|
Furniture |
$0.00 |
|
|
|
Home Owners Association |
$20.00 |
|
Total Investment |
$53,360.00 |
|
|
|
Property Administration |
$90.00 |
|
|
|
|
|
|
Power |
$300.00 |
|
|
|
|
|
|
Water |
$80.00 |
|
|
|
|
|
|
Cable |
$40.00 |
|
|
|
|
|
|
Phone |
$40.00 |
|
|
|
|
|
|
Pest Control & Pool |
$100.00 |
|
|
|
|
|
|
Total Monthly Expenses |
$2,099.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS & CASH FLOW ANALYSIS |
|
RETURN ON INVESTMENT ANALYSIS |
|
|
|
|
|
|
|
|
|
|
|
Property Daily Average Rent |
$140.00 |
|
Annual Cash Flow (estimated) |
$10,256.42 |
|
|
|
Annual Occupancy % |
70% |
|
Annual Capital Amortization |
$2,259.54 |
|
|
|
Annual Earnings (estimated) |
$35,770.00 |
|
Annual Property Appreciation |
$6,900.00 |
|
|
|
(-) Annual Expenses (estimated) |
($25,190.08) |
|
Total Return on Investment |
$19,415.97 |
|
|
|
(-) Hospitality License |
($113.50) |
|
|
36.39% |
|
|
|
(-) Occupational License |
($30.00) |
|
|
|
|
|
|
(-) Tangible Taxes |
($180.00) |
|
|
|
|
|
|
Annual Cash Flow (estimated) |
$10,256.42 |
|
|
|
|
*Please
note that these figures are based on a resale property which
includes a furniture package. All figures are just an estimate and
not a guarantee.
The time is now!
Call today to set up a meeting with our team to discuss this
unequalled opportunity. We represent you as a single agent at no
cost to you |
|
|
| The Florida vacation
home industry offers a tremendous opportunity for investors, with
low mortgage rates, exceptional property values and the NUMBER ONE
vacation destination on the planet.
We can guide you through the process
and show you step by step how to make the best choice for your
investment with the highest returns. Let our expertise and knowledge
help you make the great decision and have a lifetime of vacations in
your own vacation home.
|
INVESTMENT ANALYSIS - VACATION PROPERTY |
|
|
|
|
|
|
|
|
|
|
PRICE INFORMATION-
6 Bedroom Resale
Vacation Home |
|
FINANCING INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
Price of Property |
$250,000.00 |
|
Total Price |
$250,000.00 |
|
|
|
Upgrades |
$0.00 |
|
Interest Rate |
6.00% |
|
|
|
Lot Premium |
$0.00 |
|
Years |
30 |
|
|
|
Total Price |
$250,000.00 |
|
% of Downpayment |
20% |
|
|
|
|
|
|
Downpayment |
$50,000.00 |
|
|
|
|
|
|
Financed Amount |
$200,000.00 |
|
|
|
|
|
|
|
|
|
|
|
MONTHLY EXPENSES |
|
REQUIRED INVESTMENT |
|
|
|
|
|
|
|
|
|
|
|
Monthly Loan Payment |
$1,199.10 |
|
Downpayment |
$50,000.00 |
|
|
|
Insurance |
$60.00 |
|
Closing Costs |
$8,000.00 |
|
|
|
Taxes |
$275.00 |
|
Furniture |
$0.00 |
|
|
|
Home Owners Association |
$20.00 |
|
Total Investment |
$58,000.00 |
|
|
|
Property Administration |
$90.00 |
|
|
|
|
|
|
Power |
$325.00 |
|
|
|
|
|
|
Water |
$90.00 |
|
|
|
|
|
|
Cable |
$40.00 |
|
|
|
|
|
|
Phone |
$40.00 |
|
|
|
|
|
|
Pool service & Pest Control |
$100.00 |
|
|
|
|
|
|
Total Monthly Expenses |
$2,239.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS & CASH FLOW ANALYSIS |
|
RETURN ON INVESTMENT ANALYSIS |
|
|
|
|
|
|
|
|
|
|
|
Property Daily Average Rent |
$155.00 |
|
Annual Cash Flow (estimated) |
$12,409.79 |
|
|
|
Annual Occupancy % |
70% |
|
Annual Capital Amortization |
$2,456.02 |
|
|
|
Annual Earnings (estimated) |
$39,602.50 |
|
Annual Property Appreciation |
$7,500.00 |
|
|
|
(-) Annual Expenses (estimated) |
($26,869.21) |
|
Total Return on Investment |
$22,365.81 |
|
|
|
(-) Hospitality License |
($113.50) |
|
|
38.56% |
|
|
|
(-) Occupational License |
($30.00) |
|
|
|
|
|
|
(-) Tangible Taxes |
($180.00) |
|
|
|
|
|
|
Annual Cash Flow (estimated) |
$12,409.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
*Please
note that these figures are based on a 6 bedroom resale home which
includes a furniture package. All figures are just an estimate and
not a guarantee.
The time is now!
Call today to set up a meeting with our team to discuss this
unequalled opportunity. We represent you as a single agent at no
cost to you
|
|
|
| The Florida vacation
home industry offers a tremendous opportunity for investors, with
low mortgage rates, exceptional property values and the NUMBER ONE
vacation destination on the planet.
We can guide you through the process
and show you step by step how to make the best choice for your
investment with the highest returns. Let our expertise and knowledge
help you make the great decision and have a lifetime of vacations in
your own vacation home.
|
|
|
|
|
|
|
|
|
INVESTMENT ANALYSIS VACATION PROPERTY
|
|
|
|
|
|
|
|
|
|
|
PRICE INFORMATION |
|
FINANCING INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
Price of Property |
$135,000.00 |
|
Total Price |
$135,000.00 |
|
|
|
Upgrades |
$0.00 |
|
Interest Rate |
6.00% |
|
|
|
Lot Premium |
$0.00 |
|
Years |
30 |
|
|
|
Total Price |
$135,000.00 |
|
% of Downpayment |
20% |
|
|
|
|
|
|
Downpayment |
$27,000.00 |
|
|
|
|
|
|
Financed Amount |
$108,000.00 |
|
|
|
|
|
|
|
|
|
|
|
MONTHLY EXPENSES |
|
REQUIRED INVESTMENT |
|
|
|
|
|
|
|
|
|
|
|
Monthly Loan Payment |
$647.51 |
|
Downpayment |
$27,000.00 |
|
|
|
Insurance |
$40.00 |
|
Closing Costs |
$4,320.00 |
|
|
|
Taxes |
$170.00 |
|
Furniture |
$0.00 |
|
|
|
Home Owners Association |
$230.00 |
|
Total Investment |
$31,320.00 |
|
|
|
Property Administration |
$90.00 |
|
|
|
|
|
|
Power |
$75.00 |
|
|
|
|
|
|
Water |
incl. in associat |
|
|
|
|
|
|
Cable |
incl. in associat |
|
|
|
|
|
|
Phone |
$40.00 |
|
|
|
|
|
|
Cleaning & Pest Control |
$20.00 |
|
|
|
|
|
|
Total Monthly Expenses |
$1,312.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS & CASH FLOW ANALYSIS |
|
RETURN ON INVESTMENT ANALYSIS |
|
|
|
|
|
|
|
|
|
|
|
Average Daily Net Rent to Owner |
$80.00 |
|
Annual Cash Flow (estimated) |
$5,706.33 |
|
|
|
Annual Occupancy % |
75% |
|
Annual Capital Amortization |
$1,326.25 |
|
|
|
Annual Earnings (estimated) |
$21,900.00 |
|
Annual Property Appreciation |
$4,050.00 |
|
|
|
(-) Annual Expenses (estimated) |
($15,870.17) |
|
Total Return on Investment |
$11,082.58 |
|
|
|
(-) Hospitality License |
($113.50) |
|
|
35.38% |
|
|
|
(-) Occupational License |
($30.00) |
|
|
|
|
|
|
(-) Tangible Taxes |
($180.00) |
|
|
|
|
|
|
Annual Cash Flow (estimated) |
$5,706.33 |
|
|
|
|
*Please
note that these figures do not include any cost for a vacation
property furniture package. The average cost for these packages
range between $10,000 to $12,000 or more depending on your taste and
the quality that you desire for your vacation property. All figures
are estimates and not a guarantee.
The time is now!
Call today to set up a meeting with our team to discuss this
unequalled opportunity. We represent you as a single agent at no
cost to you |
|
|
|
