Sed ut perspiciatis unde omnis iste natus error sit voluptatem accusantium doloremque laudantium, totam rem aperiam, eaque ipsa quae ab illo inventore veritatis et quasi architecto beatae vitae dicta sunt explicabo. Nemo enim ipsam voluptatem quia voluptas sit aspernatur aut odit aut fugit, sed quia consequuntur magni dolores eos qui ratione voluptatem sequi nesciunt. Neque porro quisquam est, qui dolorem ipsum quia dolor sit amet, consectetur, adipisci velit, sed quia non numquam eius modi tempora incidunt ut labore et dolore magnam aliquam quaerat voluptatem. Ut enim ad minima veniam, quis nostrum exercitationem ullam corporis suscipit laboriosam, nisi ut aliquid ex ea commodi consequatur. Quis autem vel eum iure reprehenderit qui in ea voluptate velit esse quam nihil molestiae consequatur, vel illum qui dolorem eum fugiat quo voluptas nulla pariatur.
Analysis
Open in CalculatorCashflow Calculator
Price
€350,000.00
€
€
65%
Gross Rental P/M
Total monthly revenue before any expenses or fees.
€0.00
Total monthly revenue before any expenses or fees.
€0.00
Maintenance Costs
Reserved funds for repairs and general property upkeep.
€0.00
Reserved funds for repairs and general property upkeep.
€0.00
Brokerage Costs (25%)
€0.00
Municipal Charges
Local taxes and municipal service charges.
€0.00
Local taxes and municipal service charges.
€0.00
Cashflow p/m
Payback Period
Price
€350,000.00
Own investment (30%)
€105,000.00
Buyer costs (10%)
€35,000.00
Estimated Nightly Rate (€)
€500.00
Expected Occupancy Rate
70%
Gross Rental P/M
Total monthly revenue before any expenses or fees.
€10,645.83
Total monthly revenue before any expenses or fees.
€10,645.83
Mortgage Payments p/m
Estimated monthly principal and interest payment.
€886.00
Estimated monthly principal and interest payment.
€886.00
Maintenance Costs
Reserved funds for repairs and general property upkeep.
€-81.67
Reserved funds for repairs and general property upkeep.
€-81.67
Cleaning Costs
Estimated monthly cost for professional turnover cleaning.
€-291.67
Estimated monthly cost for professional turnover cleaning.
€-291.67
Platform Fees (15%)
Booking platform service fees (e.g., Airbnb/Booking.com).
€-1,596.88
Booking platform service fees (e.g., Airbnb/Booking.com).
€-1,596.88
Municipal Charges
Local taxes and municipal service charges.
€-133.39
Local taxes and municipal service charges.
€-133.39
Cashflow p/m
€4,994.78
Payback Period
Return & Value Appreciation
3 Year Return
€21,315.00
5 Year Return
€43,928.08
10 Year Return
€106,670.61
Financial Notes / Summary
Sed ut perspiciatis unde omnis iste natus error sit voluptatem accusantium doloremque laudantium- Lorem Ipsum Dolor Sit Emit
- Sed ut perspiciatis unde omnis iste natus error sit voluptatem
Risk Score
Middle
(75% certainty)
Key Features
Stroomvoorziening via back-up
Description
Photos
No images available
