Short-term rental
- Rental rate
- $150 / night
- Occupancy
- 70% projected
- Gross annual income
- $38,325
- Management fee
- $6,898.50
- Airbnb / platform fee
- $5,748.75
- Local tax
- $3,832.50
- Electricity
- $1,200 / year
- Waste
- $600 / year
- Cleaning
- $1,200 / year
- Total costs
- $19,479.75
- Net income / year
- $18,845.25
- Net yield
- 12.16%





















