ABCDEFGHIJK
1
2
Enter Variables (Yellow)
3
Income (monthly)Input
4
Weekday Rate$99
5
Weekend Rate$199$2,639
6
Occupancy Rate70%$1,500
7
Number of Properties1$445
8
$79
9
Expenses (monthly)
Input$132
Monthly Estimated
10
Rent$1,500
* Cleaning not included (extra guest pays)
Cash Flow
11
Gas $100$483
12
Water$50
Pie Chart Output
Output
13
Electricity$50
Gross Monthly Income
$2,639
(based on 8 weekend days per month and 22 weekdays per month)
14
Internet$100Rent$1,500
(based on 30 days rent)
15
Parking$0Utilities$445
(based on 30 days rent)
16
Streaming$20AirBnB Fees$79
(AirBnB gets 3% of gross income)
17
Insurance$100Front Desk$132
(Virtual Front Desk costs approximately 5% of gross income)
18
Other$25
Net Monthly Income
$483
(Total estimated net monthly cashflow)
19
Copyright © 2020 All Rights Reserved
Loading...