pessimistic
Estimated annual operating expenses (electricity, gas, cleaning, dry cleaning, pool maintenance, electrician, plumber)
$7.000
Management company commission (villa occupancy management, guest relations, staff training), of revenue
21,0%
Management company commission
$6.132
Investor profit from rental income
$16.068
Investor payouts over 30 years
$482.040
Estimated lease cost for 2057–2087
$40.000
Investor payouts over 60 years
$924.080
Annual return from rental income
11%
realistic
Estimated annual operating expenses (electricity, gas, cleaning, dry cleaning, pool maintenance, electrician, plumber)
$7.000
Management company commission (villa occupancy management, guest relations, staff training), of revenue
21,0%
Management company commission
$7.167
Investor profit from rental income
$19.961
Investor payouts over 30 years
$598.822
Estimated lease cost for 2057–2087
$40.000
Investor payouts over 60 years
$1.157.644
Annual return from rental income
14%
optimistic
Estimated annual operating expenses (electricity, gas, cleaning, dry cleaning, pool maintenance, electrician, plumber)
$7.000
Management company commission (villa occupancy management, guest relations, staff training), of revenue
21,0%
Management company commission
$8.278
Investor profit from rental income
$24.142
Investor payouts over 30 years
$724.254
Estimated lease cost for 2057–2087
$40.000
Investor payouts over 60 years
$1.408.508
Annual return from rental income
18%