pessimistic
Daily rental rate after aggregator fees
$125
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
$7.665
Investor profit from rental income
$21.835
Investor payouts over 30 years
$655.050
Estimated lease cost for 2057–2087
$40.000
Investor payouts over 60 years
$1.270.100
Annual return from rental income
13%
realistic
Daily rental rate after aggregator fees
$135
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
$8.796
Investor profit from rental income
$26.088
Investor payouts over 30 years
$782.645
Estimated lease cost for 2057–2087
$40.000
Investor payouts over 60 years
$1.525.290
Annual return from rental income
15%
optimistic
Daily rental rate after aggregator fees
$145
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
$10.003
Investor profit from rental income
$30.630
Investor payouts over 30 years
$918.890
Estimated lease cost for 2057–2087
$40.000
Investor payouts over 60 years
$1.797.781
Return over 60 years
1045%
Annual return from rental income
18%