THE LAKE PROJECT - COTTAGE C
In this example, you can see the costs, income, profit and return on investment when you buy a cottage for 349 000 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 C – 349 000 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 | 39 050 | 427 586 | 948 812 |
B. Costs B – specification of costs | 24 000 | 262 790 | 583 130 |
C. Profit (A-B) | 15 050 | 164 796 | 365 682 |
Avkastning på investeringen – finansiell (C / 349 000) | 4,3% | 4,7% | 5,2% |
D. Value of own usage 2 – specification value own usage | 16 900 | 185 050 | 410 625 |
Return on investment – financial + benifit (C+D / 349 000) | 9.2% | 10,0% | 11,1% |
COTTAGE C – 349 000 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 | 39 050 | 672 326 | 1 640 385 |
B. Costs B – specification of costs | 24 000 | 262 790 | 583 130 |
C. Profit (A-B) | 15 050 | 409 536 | 1 057 255 |
Avkastning på investeringen – finansiell (C / 349 000) | 4,3% | 11,7% | 15,1% |
D. Value of own usage 2 – specification value own usage | 16 900 | 255 235 | 604 395 |
Return on investment – financial + benefit (C+D / 349 000) | 9,2% | 19,0% | 23,8% |