THE LAKE PROJECT - STUGA B
In this example you can see the costs, revenue, profit and return on investment when you buy a cottage for 319 000 SEK while spending 2 weeks of vacation in your cottage in July and 1 week in October. The first calculation is based on a cottage that is not renovated. The second calculation is based on a cottage that is renovated. For more in-depth information, you can click on the links in the table below.
On small screens, you may need to swipe your finger to see the whole table.
COTTAGE B – 319 000 SEK | CALCULATION PERIOD | ||
WITHOUT RENOVATION | 2024 1 year | 2024 – 2033 10 years | 2024 – 2043 20 years |
A. Rental income (50%-60%) A – specification rental income | 32 500 | 353 100 | 783 600 |
B. Costs B – specification of costs | 24 000 | 262 790 | 583 130 |
C. Profit (A-B) | 8 500 | 90 310 | 200 470 |
Return on investment – financial (C / 319 000) | 2,7% | 2,8% | 3,1% |
D. Value of own usage 2 – specification value own usage | 16 500 | 180 670 | 400 900 |
Return on investment – financial + benefit (C+D / 319 000) | 7,8% | 8,5% | 9,4% |
COTTAGE B – 319 000 SEK | CALCULATION PERIOD | ||
WITH RENOVATION | 2024 1 year | 2024 – 2033 10 years | 2024 – 2043 20 years |
A. Rental income (50%-60%) A – specification rental income | 32 500 | 555 250 | 1 354 735 |
B. Costs B – specification of costs | 24000 | 262790 | 583130 |
C. Profit (A-B) | 8 500 | 292 447 | 771 595 |
Return on investment – financial (C / 319 000) | 2,7% | 9,2% | 12,1% |
D. Value of own usage 2 – specification value own usage | 16 500 | 249 194 | 590 091 |
Return on investment – financial + benefit (C+D / 319 000) | 7,8% | 17% | 21,3% |