Booking.com ROI & Rendement Calculator EN - Real Estate Investment Analysis

Net Cash Flow Free Cash Flow

€ 0

€ 0 / year

Cash-on-Cash ROI Solid

0.0%

On initial cash invested

Net Rental Yield Net Yield

0.0%

NOI / Total project cost

Gross Rental Yield Gross Yield

0.0%

Rental revenue / Purchase price

Cap Rate Cap Rate

0.0%

Unleveraged / All-cash return

Break-Even Occupancy Threshold

0 nights / year required

1. Acquisition & Investment Capital

Property Purchase Price Excl. closing costs

€

Closing Costs (Transfer Tax & Legal) % of purchase price

Renovation / Styling

€

Hotel Furnishing

€

Total Project Cost: € 0

Cash Invested: € 0

2. Financing & Leverage

Mortgage Loan

Down Payment (Equity %) € 0

Mortgage Interest Rate

Loan Term

years

Loan Principal: € 0

Debt Service (P&I): € 0 / mo

3. Booking.com Revenue & Occupancy

Direct Monthly Revenue

Average Daily Rate (ADR) Per occupied night

€

Occupancy Rate 0 nights / year

Average Stay

nts

Guest Cleaning

€

Turnover Cost

€

4. Booking.com Commission & Payments

Partner Extranet

Booking.com Fee Standard 15%

Payments by Booking Processing fee

Genius Discount % Optional (e.g. 10%)

Genius Bookings % of all guests

5. Operational Operating Expenses (OpEx)

Management / Co-host 0% self / 15-20%

Maintenance Reserve % of gross rent

Utilities & Fast Wi-Fi Monthly

€

HOA / Service Charges Monthly

€

Property Taxes & Levies Annual

€

Property & Liability Ins. Annual

€

Visual breakdown of gross reservation revenue into operating expenses, debt service, and net cash flow:

Net Free Cash Flow

Mortgage Debt Service

Booking.com Commission (15%)

Payments by Booking

Management / Co-host

Cleaning & Turnovers

Utilities, Taxes, HOA & Reserve

Financial Line Item	Per Month	Per Year	% Revenue

Stress-test your returns across different nightly rates (ADR) and occupancy rates. Click any cell to apply that scenario:

14%+ CoC ROI 8-14% CoC ROI 0-8% CoC ROI Negative Cash Flow

Projection including mortgage amortization, cumulative cash flow, and property appreciation.

Annual Appreciation:

Compare Booking.com short-term rental performance with a traditional long-term residential lease (12 months).

Long-Term Rent (LTR):

€