Here is a preliminary financial analysis of a possible duplex purchase to use as two fully-furnished rentals. I am going to analyze this similar to the purchase of an unfurnished duplex, using the 50% rule. Let’s see if this would be a good idea. It is already furnished, and located next to 4 of my rental units, so the location is ideal.
Purchase Price=$70,000
Rents= $1350 ($45/day) for 1-bedroom
$1200 ($40/day) for studio
Total Rents=$2550/month
It will need an additional $5,000 to do landscaping, fence, patios and bring it up to our standards. So the total price financed is $75,000. I hope this will be @7% for 15 years, so $674/month principal and interest.
50% of gross rent for operating expenses=$1275/month.
This will cover utilities @ $486/month. This number: $243/month/unit is a very exact expense calculated from 6 months on the units next door. The largest part of that is TV/internet.
Taxes & Insurance=$76/month. Cleaning=$120/month (8 hours x $15/Hr.). Replacement of furnishings/supplies $100, repairs $100, yard $50. This now totals $932. This leaves $343 for vacancy which is running 10% or a possible $255/month, and also for office overhead.
$88/month is not really enough for office overhead. But the other overhead expenses of vacancy, cleaning, repair, replacement, yards is already expensed. So $1086/year for office expenses on these 2 units at the minimal rent is probably okay.
The remaining 50% of gross rent is $1275.
Mortgage payment= $674 Principal and interest for 15 years @ 7% fixed.
Profit=1/2 gross monthly rents minus mortgage payment.
Profit=$1275 - 674= $601/month.
Do I want to do all the work involved for $300/month/unit? Yes, that feels right. I sure wouldn’t want to do all those check-ins and check-outs for $100/month. Field all those phone calls, negotiate with all those agencies.
The market rent here for a nice enough unfurnished 1-bedroom is at least $500/month. I may be able to get $1500 later when that unit is improved with a better yard and some interior decorating upgrades.
$400 is market here for an unfurnished studio, and all our other furnished studios rent for $1200/month.
So a potential higher rental value makes this attractive. Also mortgage principal will be paid down at a pretty fast rate. It may even be doable if the bank will only go 10 years.
Would the numbers look good if it had to go unfurnished? No, repairs and maintenance would probably put these units into the negative. You do get the maximum amount of rent possible by furnishing your units.
Furnishedowner