Asset Burn HUD v70.0
● Cashflow: property.hud.cashflow.positive
Net yield
9.58%
Cap rate
Monthly OpEx
$667.53
ExpenseMaintenance tax
Tax shield
$0.00per year
Depreciation offset
Airbnb Config
Airbnb income assumptions
Seasonality
Peak rate
Off-season rate
Peak occupancy
Off-season occupancy
Annual Projection
$14,366.35
NOI pre-tax
Yield on cost
9.58%
11.5 year payback
Monthly cashflow
$1,197.20
Avg occupancy
62%
Cleaning arbitrage
+$336.75
Superhost Ops
Local operators in property.city.bangkok.name lift occupancy by 20%.
Sponsored