gingram
TUG Member
After reading through the thread, I started wondering a bit about how the numbers really work out. So I went through and put together a year-by-year spreadsheet. Here's the highlights:
Assumed starting savings of $18,525
additional saving of $2,000 every year (to pay for the vacation rentals)
purchase price of $17, 525
maintenance fees of $1,000 ($200 of which are real estate taxes)
rental price of $2,000 for the same unit
interest rate of 5%
upper tax bracket of 28%
maintenance fees and rental fees grow at the same rate as inflation
all dollars are Year 1 dollars (I didn't want to deal with inflation factors)
...................................T/S Purchase..............Renting
Year 1..Savings................$18,525.00..........$18,525.00
...........Purchase..............(17,525.00)..................0.00
...........MFs......................(1,000.00)...................0.00
...........Rental..........................0.00.............(2,000.00)
...........Subtotal.......................0.00............16,525.00
...........Interest........................0.00................826.25
...........Taxes.........................56.00...............(231.35)
...........Year 1 Totals...............56.00............17,119.90........$17,063.90
Year 2..Savings................$......56.00.........$17,119.90
...........Additional Savings.....2,000.00............2,000.00
...........MFs.......................(1,000.00)................0.00
...........Rental...........................0.00...........(2,000.00)
...........Subtotal..................1,056.00...........17,119.90
...........Interest.......................52.80...............856.00
...........Taxes..........................41.22.............(239.68)
...........Year 2 Totals............1,150.02..........17,736.22........$16,586.20
...
Year 10.Savings................$ 9,993.97.........$22,718.48
...........Additional Savings.....2,000.00............2,000.00
...........MFs.......................(1,000.00)................0.00
...........Rental...........................0.00..........(2,000.00)
...........Subtotal.................10,993.97.........22,718.48
...........Interest......................549.70..........1,135.92
...........Taxes.........................(97.92)...........(318.06)
...........Year 10 Totals.........11,445.76.........23,536.35.........$12,090.59
The difference between the totals is what you'd have to sell the T/S for in order to break even. Did I leave anything major out of the calculations?
If anyone is interested in playing with the numbers, I'm attaching the spreadsheet (it should be easy enough to figure out how to play with the numbers). Hopefully it's ok to attach a spreadsheet. I apologize in advance if I'm breaking any rules, but I didn't see any mention of it one way or the other.
Assumed starting savings of $18,525
additional saving of $2,000 every year (to pay for the vacation rentals)
purchase price of $17, 525
maintenance fees of $1,000 ($200 of which are real estate taxes)
rental price of $2,000 for the same unit
interest rate of 5%
upper tax bracket of 28%
maintenance fees and rental fees grow at the same rate as inflation
all dollars are Year 1 dollars (I didn't want to deal with inflation factors)
...................................T/S Purchase..............Renting
Year 1..Savings................$18,525.00..........$18,525.00
...........Purchase..............(17,525.00)..................0.00
...........MFs......................(1,000.00)...................0.00
...........Rental..........................0.00.............(2,000.00)
...........Subtotal.......................0.00............16,525.00
...........Interest........................0.00................826.25
...........Taxes.........................56.00...............(231.35)
...........Year 1 Totals...............56.00............17,119.90........$17,063.90
Year 2..Savings................$......56.00.........$17,119.90
...........Additional Savings.....2,000.00............2,000.00
...........MFs.......................(1,000.00)................0.00
...........Rental...........................0.00...........(2,000.00)
...........Subtotal..................1,056.00...........17,119.90
...........Interest.......................52.80...............856.00
...........Taxes..........................41.22.............(239.68)
...........Year 2 Totals............1,150.02..........17,736.22........$16,586.20
...
Year 10.Savings................$ 9,993.97.........$22,718.48
...........Additional Savings.....2,000.00............2,000.00
...........MFs.......................(1,000.00)................0.00
...........Rental...........................0.00..........(2,000.00)
...........Subtotal.................10,993.97.........22,718.48
...........Interest......................549.70..........1,135.92
...........Taxes.........................(97.92)...........(318.06)
...........Year 10 Totals.........11,445.76.........23,536.35.........$12,090.59
The difference between the totals is what you'd have to sell the T/S for in order to break even. Did I leave anything major out of the calculations?
If anyone is interested in playing with the numbers, I'm attaching the spreadsheet (it should be easy enough to figure out how to play with the numbers). Hopefully it's ok to attach a spreadsheet. I apologize in advance if I'm breaking any rules, but I didn't see any mention of it one way or the other.
Attachments
Last edited: