✈ Calculator

Returns calculator

Illustrative only. Uses market-average estimates. All values in USD.

CitySub-market

Purchase priceOne-off setup/furnishingPrefilled from sourced setup-cost estimates (≈ midpoint). Sum of the midpoints of the sourced items: Furnishing (1-bed villa), Licensing & registration, Listing photos. Unsourced items count as zero. See the city page for sources.

Note: Bali's setup estimate is for a 1-bed villa and includes setting up a foreign-owned company (PT PMA), so it isn't directly comparable to the condo-based estimates for other cities.

ADR (average nightly rate)Prefilled from AirROI estimateOccupancy %Prefilled from AirROI estimateAnnual night capPlatform fee %Airbnb split-fee hosts pay about 3%; host-only fee is higherManagement fee %Managers in our directory publish roughly 15–30%Cleaning cost per stayAverage stay length (nights)Monthly fixed costsCondo dues, utilities, internet, insuranceLocal accommodation/occupancy tax %Income tax % (optional)