Regional Presets
Investment Inputs
Your Projected Returns
Gross Annual Income
$19,710
365 nights × $90 × 60%
Net Annual Income
$14,783
After 25% expenses
Annual ROI
29.5%
Net ÷ total investment
Monthly Cash Flow
$1,232
Net income ÷ 12
Break-Even Timeline
3.4 years
To recoup purchase ($45k) + furnishing ($5k)
Income Breakdown
Gross annual revenue
$19,710
Operating expenses (25%)
-$4,928
Net annual income
$14,783