|
Projected Net Rental Income for Lucky Pamporovo ApartHotel
|
|
|
|
|
|
|
Studio |
|
Net Rental Income per Night |
Number of Days |
Total Net Income Per Period |
Occupancy Rate |
Total Net Income |
High Season |
€ 33 |
60 |
€ 1 980 |
90% |
€ 1 782 |
Mid Season |
€ 21 |
60 |
€ 1 260 |
85% |
€ 1 071 |
Low Season |
€ 14 |
245 |
€ 3 430 |
15% |
€ 515 |
|
|
|
Grand Total: |
|
€ 3 368 |
|
|
|
|
|
|
|
|
|
|
|
|
One Bedroom |
|
Net Rental Income per Night |
Number of Days |
Total Net Income Per Period |
Occupancy Rate |
Total Net Income |
High Season |
€ 42 |
60 |
€ 2 520 |
85% |
€ 2 142 |
Mid Season |
€ 31 |
60 |
€ 1 860 |
80% |
€ 1 488 |
Low Season |
€ 19 |
245 |
€ 4 655 |
10% |
€ 466 |
|
|
|
Grand Total: |
|
€ 4 096 |
|
|
|
|
|
|
|
|
|
|
|
|
Two Bedroom |
|
Net Rental Income per Night |
Number of Days |
Total Net Income Per Period |
Occupancy Rate |
Total Net Income |
High Season |
€ 53 |
60 |
€ 3 180 |
85% |
€ 2 703 |
Mid Season |
€ 38 |
60 |
€ 2 280 |
80% |
€ 1 824 |
Low Season |
€ 21 |
245 |
€ 5 145 |
10% |
€ 515 |
|
|
|
Grand Total: |
|
€ 5 042 |
|
|
|
|
|
|
|
|
|
|
|
|
In order to increase the occupancy from the very first year, Property Management BG offers promotional prices per night for the first year. After the first year, Property Management BG may give you an option to pay you a fixed rental income per year or you will continue with the short term rental program. |
|
|