Basic
Advanced
Investment cost
Tiny home price
$70,000
Land + setup cost
$20,000
Airbnb revenue estimate
Average nightly rate ($)
$150
Annual occupancy rate (%)
65%
Annual expenses
Airbnb host fee (%)
3%
Annual operating expenses ($)
$8,000
Airbnb host fee (%)
3%
Cleaning & maintenance ($/night)
$35
Insurance ($/year)
$1,500
Taxes & other ($/year)
$2,500
Marketing & platform ($/year)
$800
Reserve fund (%)
5%
Gross annual revenue
—
— nights/year
Total annual expenses
—
Net operating income (NOI)
—
Payback period
—
years
Total investment
—
Annual ROI
—
Cap rate
—