| 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% | |||