Scribd Logo
Upload

Welcome to Scribd!

  • Airbnb Business: Net Income 10,100.00

    Uploaded by

    Angelo Inabangan
    35 views2 pages
    This document outlines the capital expenditures and projected monthly income for an Airbnb business. It estimates total startup costs of $136,430 which includes beds, furniture, kitchen items, and other essentials. It projects monthly revenue of $30,000 from renting the space at $1,500 per night for 20 days. Estimated monthly operating expenses total $19,900, resulting in projected net monthly income of $10,100 and annualized net income of $121,200, yielding an 89% return on investment.

    Original Description:

    Sample FS for Airbnb Business

    Original Title

    Airbnb Cashflow

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document outlines the capital expenditures and projected monthly income for an Airbnb business. It estimates total startup costs of $136,430 which includes beds, furniture, kitchen items, and other essentials. It projects monthly revenue of $30,000 from renting the space at $1,500 per night for 20 days. Estimated monthly operating expenses total $19,900, resulting in projected net monthly income of $10,100 and annualized net income of $121,200, yielding an 89% return on investment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    35 views2 pages

    Airbnb Business: Net Income 10,100.00

    Uploaded by

    Angelo Inabangan
    This document outlines the capital expenditures and projected monthly income for an Airbnb business. It estimates total startup costs of $136,430 which includes beds, furniture, kitchen items, and other essentials. It projects monthly revenue of $30,000 from renting the space at $1,500 per night for 20 days. Estimated monthly operating expenses total $19,900, resulting in projected net monthly income of $10,100 and annualized net income of $121,200, yielding an 89% return on investment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    Airbnb business

    Capital Expenditures
    Bed 30,000.00
    TV 25,000.00

    Furnitures (Tables,Chairs,Cabinets, Drawers etc.) 50,000.00

    Kitchen Essentials (Cookwares, Dining 15,000.00


    Wares,Microwave)
    Bathroom Essentials 2,000.00
    Cleaning Materials 2,000.00
    Fire Extinguisher 1,250.00
    Cable Box 2,000.00
    Digital Door Lock 9,180.00
    Total 136,430.00

    Projected Monthly Income @ 1,500/night


    Revenues 30,000.00

    OPEX
    Rent 12,000.00
    Water and Electricity 4,000.00
    Pocket Wif 1,000.00
    Cleaning and Property Maintenance 2,000.00
    Airbnb Royalty (3%) 900.00
    Total 19,900.00
    Net Income 10,100.00

    Annualized 121,200.00
    ROI 89%
    Price based on Lazada

    Price based on similar listings within the same area


    Assuming 20 Days of bookings

    You might also like