Short-term rental
Airbnb, Vrbo, Booking.com · managed by Nomabase
−$1,178 /month
You top this up in year 1 · −$14,134 a year
- Pays for itself
- Year 8
- Profit if sold, yr 10
- $30k
- Cash-on-cash
- -11.2%
Where the money goes, year 1
- Income$55,444
- Platform fees + management−$16,633
- Utilities & supplies−$3,600
- HOA, tax, insurance, upkeep−$22,400
- Mortgage−$26,945
- Left over−$14,134
Why
- Earns $55,444 a year: $245 a night, booked 62% of the year.
- Platform fees and Nomabase’s management take 30%, and utilities and supplies about $300 a month.
- Needs 85% occupancy to cover all its costs in year 1; below that you top up $1,178 a month while the property gains value.
- More income, but it needs active management and a building that allows short-term rentals.