- Gross annual income
- US$197,000
- Operating costs
- − US$74,000
- Municipal services tax
- − US$4,000
- Net income before tax
- US$119,000
- Income tax
- − US$24,000
- Net income after tax
- US$95,000
- Total investment
- US$1,596,000
Gross divides annual income by the purchase price. Net deducts the concierge (25%), platform fees (3%), cleaning (120 € per stay), annual charges (12,000 €) and the municipal services tax, then divides by the total investment: price, acquisition costs (6.5%) and furnishing. Net-net then deducts income tax on the net income (20%). Calculator default assumptions, all editable.