Operational expenses (utilities, pest, lawn care, wifi, future maintenance, repairs, HOA, automation tools etc): $1,145Total expenses Monthly: $3,741Monthly Cash flow: Revenue - Expenses: $10,450 - 3,741 = $6,709Annual Cash Flow: $6,709 x 12 months = $80,508I mentioned in my post $75k so I could account for Airbnb service fees (around 3% for hosts) and other unforeseen costs to be conservative..