Cozy detached house in open-air El Dorado
Become co-owner and get stable income every day
Calculation of profitability
1. Costs of Buying the House
House price: $105,300
• Document tax (Dokumentavgift): 2.5% of the property price
• $105,300 × 2.5% = $2,632.5
• Registration fee (Tinglysingsgebyr): approximately 5,850 NOK ≈ $508.7
• Legal and broker fees: $1000
Total purchase costs:
• Document tax: $2,632.5
• Registration fee: $508.7
• Legal and broker services: approximately $1000 (average value)
Grand total: $105,300 + $2,632.5 + $508.7 + $1000 = $109,441.2
• Document tax (Dokumentavgift): 2.5% of the property price
• $105,300 × 2.5% = $2,632.5
• Registration fee (Tinglysingsgebyr): approximately 5,850 NOK ≈ $508.7
• Legal and broker fees: $1000
Total purchase costs:
• Document tax: $2,632.5
• Registration fee: $508.7
• Legal and broker services: approximately $1000 (average value)
Grand total: $105,300 + $2,632.5 + $508.7 + $1000 = $109,441.2
2. Income from Short-Term Rental
• Earnings per night: $220
• Number of rental days per year: ≈ 140
Total annual income:
• $220 × 140 days = $30,800
• Number of rental days per year: ≈ 140
Total annual income:
• $220 × 140 days = $30,800
3. Operating Expenses
Operating expenses may include:
• Utilities (electricity, water, internet): approximately $3,300 per year
• Maintenance and repairs: approximately $1,500 per year
• Platform fees (e.g., Airbnb): around 3% of income
• $30,800 × 3% = $924
Total operating expenses:
• $3,300 + $1,500 + $924 = $5,724
• Utilities (electricity, water, internet): approximately $3,300 per year
• Maintenance and repairs: approximately $1,500 per year
• Platform fees (e.g., Airbnb): around 3% of income
• $30,800 × 3% = $924
Total operating expenses:
• $3,300 + $1,500 + $924 = $5,724
4. Tax on Rental Income
• Taxable income: $30,800 - $5,724 = $25,076
• Tax rate on income: 22% (base rate in Norway)
• $25,076 × 22% = $5,516.72
Net Income After Tax
• $25,076 - $5,516.72 = $19,559,28
• Tax rate on income: 22% (base rate in Norway)
• $25,076 × 22% = $5,516.72
Net Income After Tax
• $25,076 - $5,516.72 = $19,559,28
5. Return on Investment (ROI)
• Annual net income: $19,559,28
• Total investment costs: $109,441.2
ROI calculation:
• ($19,559,28 ÷ $109,441.2) × 100% ≈ 17.8%
• Total investment costs: $109,441.2
ROI calculation:
• ($19,559,28 ÷ $109,441.2) × 100% ≈ 17.8%
- $109,441.2
Total investment costs - 17.8%
Annual net income - 3%
Insurance deposits of the company - 14.8%
Customer's net profit
Terms of Investment in this Project
1
Level
The level of your account should be Pro
2
Profitability
The minimum guaranteed profitability is 12%. The profitability of the project depends on the factors that the company does not affect (weather conditions, wars, epidemic, еtc.)
3
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
