1 | Earnings | ||||
---|---|---|---|---|---|
Estimated occupancy rate | Daily rental price | Earnings / Year | |||
255 days (70 %) | € 110/ day | 28.050,00 | € 28.050,00 | ||
2 | Expenses | ||||
Agency | Per rental | Expenses/ costs | |||
15% | 4.207,50 | € 4.207,50 | |||
Management | Per rental | Expenses/ costs | |||
15% | 4.207,50 | € 4.207,50 | |||
Water | annual | 700 | |||
Electricity | annual | 800 | |||
Waste collection | annual | 90 | |||
Insurance | annual | 450 | |||
Land tax | annual | 400 | |||
Garden maintenance | annual | 600 | |||
Pool maintenance | annual | 720 | |||
Repairs | annual | 1000 | |||
Decrease | annual | 300 | |||
Tax representation per person | annual | 100 | € 5.160,00 | ||
Total expenses | € 13.575,00 | ||||
Profit | € 14.475,00 | ||||
Annual taxes | 19% on profit | € 2.750,25 | |||
Purchase | 296.000,00 | ||||
Net rental income | 10.856,25 | ||||
Return of Investment | 3,67% | 3,67% | |||