Калькулятор

Ваш чек, ваши цифры.

Выберите проект и сумму. Ставка, метод и период берутся из карточки проекта. Поменять можно имя на документе, но не цифры за ним.

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.