Skip to content

Calculator

Your ticket, your numbers.

Pick a project and a ticket. The rate, the method and the period come from the project record. You can change the name on the document, not the numbers behind it.

01
Choose the assetOnly approved offers from the project card
02
Personalise the offerThe financial model remains locked

Demo mode: the calculation stays in this browser and is not sent to a CRM.

Calculation basisFACT · net to investor
Model locked
Annual rate12.1%
Annual income$16,335
Model-period profit$16,335
Quarterly payout$4,084
Horizon / payback12-month reporting period
How it is calculated

Booking and Airbnb revenue after taxes, OTA fees, 15% management commission and operating costs.

Demo calculation only. Not a public offer or financial advice. IRR and NPV require an approved dated cash-flow model.