LIVBNB
Short-Term Rental Projection
SUMMARY
Projected net income — Short-term (LIVBNB)
—
AED per year, after all costs
Net income — Long-term rental
—
Current market benchmark
Annual uplift with LIVBNB
—
—
HOW YOUR INCOME IS CALCULATED
| Gross booking revenue (incl. VAT) | — |
| Less: VAT (5%) | — |
| Net rental income | — |
| Less: LIVBNB management fee (20%) | — |
| Less: Utilities (Du, DEWA, cooling) | — |
| Less: DTCM permit | — |
| Less: Insurance | — |
| Less: Smart lock | — |
| Less: Furnishing | — |
| YOUR NET INCOME (per year) | — |
KEY ASSUMPTIONS
| Nightly rate — high season | — |
| Nightly rate — low season | — |
| Season split | — |
| Occupancy — high / low season | — |
| Blended occupancy (full year) | — |
| LIVBNB management fee | — |
IF OCCUPANCY VARIES
| Occupancy | 65% | 70% | 75% | 80% | 85% |
|---|---|---|---|---|---|
| Your net income (AED/yr) | — | — | — | — | — |
| Premium vs long-term | — | — | — | — | — |
This is a projection, not a guarantee. Actual returns vary with season, market conditions and occupancy. Nightly rates are benchmarked against comparable listings. © LIVBNB Holiday Homes, Dubai. This calculator and its methodology are proprietary company assets.