|
not |
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Rental Revenue pr. unit | not | not | not | not |
Ancillary Revenue | not | not | not | not |
Total Revenue from Operations 10 units | not | not | not | not |
Financing Cost | not | not | not | not |
Admin fee |
|
|||
---|---|---|---|---|
Ancillary COGS | - | - | - | - |
Cost of Operation | not | not | not | not |
HQ Operating Cost (Logisitic, Brand, Marketing, Etc.) | not | not | not | not |
Total Estimated Cost | not | not | not | not |
Ancillary Sales | spend/day | % Probability | Sales/Yr |
---|---|---|---|
Cleaning and Laundry |
|
not | |
Food & Beverage |
|
not | |
Recreationn rentals (Bike, Canoes, etc) |
|
not | |
Electricity, Water, and waste |
|
not |
Operating Cost | Reccurance | $ Cost | Sum |
---|---|---|---|
License & permits | One time | not | |
Marketing & AirBnb Management | Monthly |
|
not |
Wifi/4g/3g/mth | Monthly |
|
not |
Financing | Cost pr UNIT | SUM COST |
---|---|---|
Container | not | |
Interest |
|
not |
Monthly Installment | not | |
Yearly Installmnent | not |