Airbnb, Commercial Real Estate Properties, Financial Model, Furnished Apartments, Hospitality, Hotel, Real Estate, Residential Properties

10-year Financial Projections, Cash Flow Analysis, Cash Flow Projections, Cash-on-Cash Multiple, Dashboard, Financial Modeling, Financial Planning, Financial Projections, NPV (Net Present Value), Price Per Room, Private Equity, WACC (Weighted Average Cost of Capital)

This financial model concentrates on key components for an Airbnb company, highlighting important metrics and assumptions that can guide investment decisions.

This model is fully customizable and can serve as a foundation for tailored financial modeling services. The model is suitable for hospitality sector.

Below is a detailed description of the template. The calculations sheet is updated dynamically according to assumptions and scenarios. There are three different scenarios: Best Case, Base Case, Worst Case.

The input sheets and the corresponding data are listed below. Please ensure to populate the cells highlighted in blue font for the first year of the model.

Assumptions Sheet

Name of business;
Business Name
Business Sector
Address/City
Selection of Country (automatically fill of Region and Subregion)
Currency Selection
Reporting Starting Year
Loan Amount
Annual Interest Rate
Loan Years period
Interest Only Payment period
Name of Properties
Name of Cost per property / stays
Tax rate
Real Estate Ta based on acquisition price
Average Stays
Average Rent per night
Occupancy rate
Cleaning fees
Cost of Opex for Properties
Cost of accommodation per stays
LP – GP Capital Contribution
Initial Expenses
Selection or no for selling the properties

Calculations

Calculation of Net Operating Income (NOI) on a monthly basis over a time span of ten years
Clearly and separated calculation of monthly rental Revenue and Other Income
Clearly and separated calculation of monthly Costs of apartments and stays

CapEx

Calculation of annual depreciation based on acquisitions
Calculation of annual depreciation of annual improvements (as % of Net Revenues)

The output sheets for the forecasted 5-years are listed below.

Annual cashflow by selecting and comparing month and year (dynamically change to Actual – Forecast) with NOI
Monthly Budgeted Cashflow (dynamically change according to assumptions)
Monthly Actual Cashflow (data should be inserted according to actual figures)
Income Statement: Gross profit, EBIT (Earnings Before Interest and Taxes), and net profit calculations. Year-over-year growth analysis.
Cash Flow Statement: Ten years annual projections
Balance Sheet
10-Year Direct Cashflow according to assumptions
Project Valuation with/without sales proceeds.
Investor Returns (4-tier waterfall distribution)
Dashboard with graphs.
Executive Summary

About us

At N Consulting, we specialize in delivering top-tier financial modeling services tailored to meet the unique needs of businesses across various industries.

Our expert team creates detailed financial models that support strategic decision-making, optimize financial performance, and drive business growth.

We navigate our customers in deep water of entrepreneurship by providing forecasting, budgeting, valuation, to empower your financial planning and ensure your company’s success.

Help & Support

If you encounter any issues with this model, please do not hesitate to reach out to our support team for prompt and comprehensive assistance.

You must log in to submit a review.