Description not available.
Analysis
Open in CalculatorCashflow Calculator
Price
€450,000.00
€
€
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
€450,000.00
Own investment (30%)
€135,000.00
Buyer costs (10%)
€45,000.00
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.
€-171.50
Local taxes and municipal service charges.
€-171.50
Cashflow p/m
€4,956.67
Payback Period
Return & Value Appreciation
3 Year Return
€27,405.00
5 Year Return
€56,478.96
10 Year Return
€137,147.93
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)
Description
Photos
No images available
