{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"2025 Financials"]
[{"$nulls":5},"TOTAL"]
[null,"Ordinary Income/Expense"]
[null,null,"Income"]
[null,null,null,"Airbnb income after 20% commission","gross was $63,016 this is through dec 1",{"$f":"48554","v":48554},"one of the units wasn’t set up for 4 months so only had bookings from July on"]
[null,null,null,"Rental Income ",null,49382.74,"646 #3 was held vacant due to buyers (who were denied for loan) from August to present"]
[null,null,"Total Income",null,null,{"$f":"F5+F6","v":97936.739999999991}]
[null,null,"Expense"]
[null,null,null,"Postage & Delivery",null,31]
[null,null,null,"Property Management Fees"]
[{"$nulls":4},"Lease Commission (1/2)",1000]
[{"$nulls":4},"Management Fees (8%)",3467.02]
[null,null,null,"Total Property Management Fees",null,4467.0200000000004]
[null,null,null,"Repairs and Maintenance"]
[{"$nulls":4},"Grounds",1449.75]
[{"$nulls":4},"HVAC",1340]
[{"$nulls":4},"Maintenance",3310.42]
[{"$nulls":4},"Materials",1339.47]
[{"$nulls":4},"Painting",38]
[{"$nulls":4},"Plumbing",120]
[null,null,null,"Total Repairs and Maintenance",null,{"$f":"SUM(F15:F20)","v":7597.64}]
[null,null,null,"Utilities","everything for airbnbs, house meters, internet, trash, mowing, cleaning etc",13848.87]
[null,null,null,"Insurance",null,6603]
[null,null,null,"Taxes",null,3443]
[null,null,"Total Expense",null,null,{"$f":"F13+F21+F22+F23+F24","v":35959.53}]
[null,"Net Ordinary Income",null,null,null,{"$f":"F7-F13-F21-F22-F23-F24","v":61977.209999999992}]