Starting Out
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 6 years ago on . Most recent reply
![Ethan Aycock's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/986105/1621506862-avatar-ethana14.jpg?twic=v1/output=image/crop=1052x1052@0x35/cover=128x128&v=2)
Do these numbers look right?
I’m thinking about getting a vacation rental. The guy in getting it from says the numbers work for him but i cant get then to work.
Cost: 235,000
Rent: 2,500
Tax: 118
Insurance: 100
Managment: 500
Mortgage: 1200
HOA: 40
Repairs: 250
Cap. Ex: 250
Vacancy is already calculated into rent.
Most Popular Reply
![Ethan Aycock's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/986105/1621506862-avatar-ethana14.jpg?twic=v1/output=image/crop=1052x1052@0x35/cover=128x128&v=2)
@Andrew Fredricks I’m just making sure I ran the numbers right. Also, biggerpockets re formatted that, the number is after each category. For example, hoa is $40/month, mortgage is 1200 a month. Hopefully that clears things up (: