I'm looking at purchasing a beach condo in Galveston, TX. I received some projected incomes based on bookings for this type of property from a property manager.
Purchase price: $129,000
10% down payment = $12,900 + closing costs
Estimated gross rental income: $28,995 annual, $2416.25 monthly (this is averaged over the year, it ranges from like $1000 in December to $5-6,000 during the summer.)
Monthly costs:
Principal and interest: $531
Property tax: $197
Homeowners insurance: $117
Mortgage insurance: $73
HOA dues: $433
Electricity & Internet/cable: $200
Total: $1551 per month
Vacasa (property management) fee is 30% of gross
So, monthly you could take in, on average, $2416.25, and after deducting the 30% gross PM fee, and the $1551 monthly expenses, you get $140.38. Yearly this is 1684.56
Cash on cash is 13%
The problem seems to be the fixed costs are so high with this rental property, being property tax ($197), homeowners insurance ($117), HOA ($433) and utilities ($200) = $947/month and the large property management fee (30%)
With a fully paid off mortgage, this property would generate $744.38 per month, which is a nice cash flow for sure. This is a one bedroom beach condo, and likely would not appreciate very much. The profit from here is really cash flow, not appreciation.
Would you do this?