JustBatumi expected returns (ROI)
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXY
1
10%22%
2
MonthAverage rate per dayOccupancy, daysBooking fee* per dayService fee** per dayUtilities*** per monthTotal
3
I$25.0010$2.50$4.95$35.00$140.50
4
II$20.005$2.00$3.96$30.00$40.20
5
III$25.005$2.50$4.95$30.00$57.75
6
IV$30.0010$3.00$5.94$35.00$175.60
7
V$40.0015$4.00$7.92$40.00$381.20
8
VI$50.0020$5.00$9.90$55.00$647.00
9
VII$65.0025$6.50$12.87$60.00$1,080.75
10
VIII$65.0025$6.50$12.87$60.00$1,080.75
11
IX$45.0015$4.50$8.91$40.00$433.85
12
X$30.0010$3.00$5.94$35.00$175.60
13
XI$25.005$2.50$4.95$30.00$57.75
14
XII$25.0010$2.50$4.95$35.00$140.50
15
16
Gross$4,411.45
17
Investors tax expense
5%$220.57
18
TOTAL net$4,190.88
19
20
* Booking fee - average marketing expenses for booking.com, tour-operators (per every booked day)
21
** Service fee - includes cleaning of room, change of bed-linen, interactions with tenants, marketing and
22
promotional activities, provision of feedbck to revenue office on investors behalf, service of common
23
premises (maintenance and security of reception area and elevators)
24
*** Utilites - payments for electricity, water, internet and TV usage (per by counters)
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
studio
one bedroom