These are general estimates, not a financial projection. Every yacht model has different charter rates, seasonal demand, and operating costs. Your personalised feasibility study will reflect the specific yacht you're considering.
Illustrative Year-1 operating result · before financing and tax
€ 0 / yr
— % operating result on purchase price, year 1
↕
Conservative scenario: € 0/yr (0% operating result) — with 15% lower weekly rate and 18 charter weeks. Your actual result on any specific yacht will be different and is modelled in that yacht's individual feasibility study.
Request a per-yacht feasibility study →
⛵
Your 3 personal weeks are worth € 0/year at the market charter rate — an in-kind benefit taken from otherwise-unsold capacity, not income. It is never added to the operating result or the percentage above. Over 5 years that is € 0 of sailing you would otherwise pay charter rates for. The charter-weeks slider counts sellable weeks only — your personal weeks are additional, not subtracted from it.
◔
For context: privately kept boats in Croatia average 33 days of use a year, carrying around €10,000 in annual fixed costs before depreciation — roughly €300 for every day actually spent on the water (HTZ / Institut za turizam, TOMAS Nautika 2022, owners with a permanent Croatian berth). Charter management exists to make the other weeks work for you: the season funds the yacht, and your own sailing weeks stay in the plan.
★
One-time VAT refund: € 0 (year 1, via commercial charter use through your Croatian d.o.o.) — a one-off reduction of your cost basis, not annual income, and not part of the operating result above. It reduces your effective cost basis to € 0.
5-Year Cumulative Operating Result (excl. resale)
+ € 0 one-time VAT refund in year 1 — shown separately, not included in the bars above.
€
Financing: € 0/month — 30% down, 70% financed at 5% over 10 years (120 months). Net after financing: € 0 — the operating result minus annual debt service. In a softer charter year this is often negative in year one; that is normal, and the case is multi-year: VAT recovery, revenue servicing the loan, and resale close the picture.
Important: All figures are illustrative estimates using general industry averages — not a financial projection or guarantee. The default assumptions (1.30% weekly rate, 21 weeks, 7.85% total owner costs) are rules of thumb from our business planning; every yacht model, age, base location, and season will produce different numbers. The 35% management fee covers Angelina's operational services (bookings, marketing, crew coordination, reporting); owner-borne costs (servicing, berth, insurance, bookkeeping) are shown separately and adjustable above. Income is shown before Croatian corporate tax (nominally 10%, but effectively 0% due to yacht depreciation offsetting taxable income). Complete VAT refund applies through commercial charter use via Croatian d.o.o. Your personalised feasibility study will replace these estimates with real figures for your specific scenario.
These are estimates. Want the real numbers?
This calculator shows generic illustrative outputs (currently ~€34.632/year on your selected scenario). Real numbers for any specific yacht — current inventory or a custom new-build configuration — come from a per-yacht feasibility study modelling the actual purchase price, charter rates, operating costs, financing structure, VAT recovery timing, and exit value. Request one — typically within 48 hours, no obligation.
Done — we'll come back to you with per-yacht numbers.
Sending failed. Email sales@angelina-yachting.eu and we'll reply with real numbers.