Typical Condo-Hotel Cash Flow Analysis Example: Orlando Condos : Florida Condos : Orlando Condo Hotels

Cash Flow Analysis

"You enjoy all the benefits of ownership and

the millions of visitors coming to Orlando, will pay for it"

Market: Orlando Luxury Condo – Hotel $400K

Typical Monthly Expenses

MORTGAGE Rate 7% 80% $320,000K 3yr ARM P&I	2,129 **1,867 Interest Only (7%)
PROPERTY TAXES	600
INSURANCE	80
UTILITY BILLS	200
MANAGEMENT COSTS	*40% Management Fee*
HOMEOWNERS ASSOCIATION	350
TOTAL	3,359

Estimated annual funds needed to cover costs: $ 40,308 **37,164

Use the table below to estimate your possible rental income scenarios:

Break Even for $200, $250 & $300 gross per night rental rate

Number of Weeks Rented	***Average Rental Net (60%)$ Wk	Annual Total (Number of Weeks Rented multiplied by Average Rental Achieved)
44.24 (85%)	$ 840	$ Break Even at $200/Night
35.39 (68%)	$1,050	$ Break Even at $250/Night
29.50 (57%)	$1,260	$ Break Even at $300/Night

Payment Terms To Purchase The Property

Down Payment: $80K 20%

At Closing: $__________ 3 to 4.5% closing costs

(Remember Furniture if not included)

This form is designed to assist a purchaser to calculate monthly cash-flows and compare properties. This is only a hypothetical example of likely expenses and potential revenues. Remember each property management company establishes their own rates and associated management expenses spelled out in a management agreement, in addition to your direct individual property ownership expenses. As with any investment there are no guarantees and buyers must consider the associated risks when purchasing real estate. Market conditions can and do vary. When looking at any investment opportunity or cash flow projection, consult with your tax advisor. In addition to conducting your own market research to establish reliable data and suitability regarding property ownership and risk tolerance.

Why a Condo-Hotel?

Why investment in Orlando Florida?

Orlando Tourism Numbers

Orlando Ranks #1 Second Home Market

Second-Home Buyer Survey

Second Home Market

Where Baby Boomers want to Retire?

Baby Boomers Survey

BuyVacationCondos.com: Offering Orlando, Florida & North Carolina investment properties, condo-hotels, new homes and condominiums for sale. Buy Orlando vacation property and investment homes in FL. Professional real estate services include realty listings including FREE MLS (multiple listing service) property search, local information and free advice for buyers and sellers. more about us...

LANDDepo.com: Offering investment land, lots and home-sites in luxury planned residential & resort community, waterfront investment property, golf community land properties, or sales in pre development - pre construction development sites in FL, GA, SC, NC, TN, VA, WV & the South Eastern United States. We bring you unique investment opportunities from the ocean to the mountains and special places in between.

PreConstruction Investment Homes: Offering preconstruction real estate including investment home sales, properties for sale, new builder houses and property investments in Hernando - Citrus County and near Tampa Florida, Central FL and Southwest Fla.

PreConstruction Investment Duplex: Offering Southwest Florida investment properties and new duplex for sale. Pre-construction real estate including investment duplex sales, properties for sale, new builder houses and property investments in Lee County and near Cape Coral, Lehigh Acres, Ft Myers, SW FL and Southwest Fla.

New Construction Search: The Utimate New Construction & PreConstruction Real Estate Search Engine. This free service provides an organized method to search for suitable new construction, pre construction and rental conversion projects across the state of Florida - North Carolina & elsewhere.

Florida Buyers Rebate: Florida real estate buyer rebates up to 2%, home buyers rebate & realty commission rebates in FL. The Florida Buyers Rebate Program offers new home buyers a unique way to purchase New Homes, New Construction & PreConstruction properties in Florida and save thousands of dollars. We share the real estate commissions with New Home Buyers that use us as their referring real estate buyer’s agent.