Cabin with view of the Fjord
Become co-owner and get stable income every day
Calculation of profitability
1. Costs of Buying the House
House price: $59,600
• Document tax (Dokumentavgift): 2.5% of the property price
• $58,600 × 2.5% = $1,465
• Registration fee (Tinglysingsgebyr): approximately 5,850 NOK ≈ $510
• Legal and broker fees: $2000
Total purchase costs:
• Document tax: $1,465
• Registration fee: $510
• Legal and broker services: approximately $2000 (average value)
Grand total: $58,600 + $1,465 + $510 + $2000 = $63,575
• Document tax (Dokumentavgift): 2.5% of the property price
• $58,600 × 2.5% = $1,465
• Registration fee (Tinglysingsgebyr): approximately 5,850 NOK ≈ $510
• Legal and broker fees: $2000
Total purchase costs:
• Document tax: $1,465
• Registration fee: $510
• Legal and broker services: approximately $2000 (average value)
Grand total: $58,600 + $1,465 + $510 + $2000 = $63,575
2. Income from Short-Term Rental
• Earnings per night: $140
• Number of rental days per year: ≈ 120
Total annual income:
• $140 × 100 days = $14,000
• Number of rental days per year: ≈ 120
Total annual income:
• $140 × 100 days = $14,000
3. Operating Expenses
Operating expenses may include:
• Utilities (electricity, water, internet): approximately $2,000 per year
• Maintenance and repairs: approximately $1,000 per year
• Platform fees (e.g., Airbnb): around 3% of income
• $14,000 × 3% = $420
Total operating expenses:
• $2,000 + $1,000 + $420 = $3,420
• Utilities (electricity, water, internet): approximately $2,000 per year
• Maintenance and repairs: approximately $1,000 per year
• Platform fees (e.g., Airbnb): around 3% of income
• $14,000 × 3% = $420
Total operating expenses:
• $2,000 + $1,000 + $420 = $3,420
4. Tax on Rental Income
• Taxable income: $14,000 - $3,420 = $10,580
• Tax rate on income: 22% (base rate in Norway)
• $10,580 × 22% = $2,327.6
Net Income After Tax
• $10,580 - $2,327.6 = $8,252.4
• Tax rate on income: 22% (base rate in Norway)
• $10,580 × 22% = $2,327.6
Net Income After Tax
• $10,580 - $2,327.6 = $8,252.4
5. Return on Investment (ROI)
• Annual net income: $8,252.4
• Total investment costs: $63,575
ROI calculation:
• ($8,252.4 ÷ $63,575) × 100% ≈ 12.98%
• Total investment costs: $63,575
ROI calculation:
• ($8,252.4 ÷ $63,575) × 100% ≈ 12.98%
- $63,575
Total investment costs - 12.98%
Annual net income - 2.0%
Insurance deposits of the company - 10.98%
Customer's net profit
Terms of Investment in this Project
Level
The level of your account should be Beginner or above
Profitability
The minimum guaranteed profitability is 9%. The profitability of the project depends on the factors that the company does not affect (weather conditions, wars, epidemic, еtc.)
Period
The minimum investment time depends on your account level
Investment Progress
0 USDT invested out of 10000 USDT
Help
We will answer your question shortly
Thank you
Thank you
By clicking the button, you consent to the processing of personal data and agree to the privacy policy
