Pro forma numbers based off of 21 days occupancy (70%) at $200 per night for 4 bedroom and $110/night for each 1 bed. All furniture and Airbnb business to be included in the sale of the property for an additional $75,000. Making for a total price of $350,000 for the property, Airbnb business and furniture.