{
    "settings": {
        "prepared_date": "2026-05-14",
        "listing_agent": "",
        "option_1_label": "Option 1",
        "option_2_label": "Option 2",
        "option_3_label": "Option 3",
        "brokerage_rate": 0.059999999999999997779553950749686919152736663818359375,
        "fha_interest_rate": 0.055000000000000000277555756156289135105907917022705078125,
        "fha_months": 2,
        "second_interest_rate": 0.05000000000000000277555756156289135105907917022705078125,
        "second_months": 1
    },
    "values": {
        "selling_price": [
            500000,
            525000,
            550000
        ],
        "present_mortgage": [
            0,
            0,
            0
        ],
        "fha_interest_adjustment": [
            0,
            0,
            0
        ],
        "second_mortgage": [
            0,
            0,
            0
        ],
        "second_interest_adjustment": [
            0,
            0,
            0
        ],
        "prepayment_penalty": [
            0,
            0,
            0
        ],
        "mortgage_payoff_courier": [
            0,
            0,
            0
        ],
        "contract_for_deed": [
            0,
            0,
            0
        ],
        "discount_points": [
            0,
            0,
            0
        ],
        "buyer_closing_costs": [
            0,
            0,
            0
        ],
        "va_funding_fee": [
            0,
            0,
            0
        ],
        "va_closing_fees": [
            0,
            0,
            0
        ],
        "fha_tax_service_fee": [
            0,
            0,
            0
        ],
        "association_dues": [
            0,
            0,
            0
        ],
        "association_resale_disclosure": [
            0,
            0,
            0
        ],
        "special_assessment_search": [
            0,
            0,
            0
        ],
        "special_assessments_levied": [
            0,
            0,
            0
        ],
        "special_assessments_pending": [
            0,
            0,
            0
        ],
        "plumbers_municipality_fee": [
            0,
            0,
            0
        ],
        "brokerage_fee": [
            30000,
            31500,
            33000
        ],
        "closing_services_fee": [
            700,
            700,
            700
        ],
        "state_deed_tax": [
            1700,
            1785,
            1870
        ],
        "abstract_rpa_fees": [
            250,
            250,
            250
        ],
        "recording_fees": [
            150,
            150,
            150
        ],
        "real_estate_taxes_due": [
            0,
            0,
            0
        ],
        "other_expenses": [
            0,
            0,
            0
        ],
        "well_disclosure_fee": [
            0,
            0,
            0
        ],
        "local_building_inspection": [
            0,
            0,
            0
        ],
        "conservation_fee": [
            5,
            5,
            5
        ],
        "broker_admin_fee": [
            499,
            499,
            499
        ],
        "total_expenses": [
            33304,
            34889,
            36474
        ],
        "estimated_equity": [
            466696,
            490111,
            513526
        ],
        "new_contract_for_deed": [
            0,
            0,
            0
        ],
        "cash_to_seller": [
            466696,
            490111,
            513526
        ]
    },
    "extra_rows": [
        {
            "desc": "Hello,",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Do you offer services or products to airbnb hosts and vacation rental owners?",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Finally after months of hard work we have managed to find the contact information to airbnb hosts in the United States and many other countries.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Now you can send email offers just like this one to thousands of airbnb hosts.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Since you're reading this email, you already know that email marketing works.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "With the brand new BNB Lists you can get in touch with thousands of airbnb hosts worldwide.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "BNB Lists is for all kinds of service providers:",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Cleaning, laundry and other services",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Plumbers, electricians and HVAC professionals",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Property managers wanting to expand",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Real estate agents",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Insurance services for home owners",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Software startups",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "If you are looking to get in touch with thousands of airbnb hosts then BNB Lists is a goldmine.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Additionally, you get monthly updates to the lists completely free of charge.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "This means every month you can download the updated BNB Lists excel files with new airbnb hosts without having to pay anything extra.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Our regular price for BNB lists is $495 however, for a limited time only we have a special offer of only $395 until Friday May 15.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "It's a one time fee, no subscription of any kind.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Please keep in mind that we will be going over to a monthly subscription model very soon, order today to get lifetime access without having to pay monthly for the updates.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Learn more about our airbnb host lists here:",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "https://www.BNBLists.com",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "You can download a sample list and see all countries with have airbnb host lists for here:",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "https://www.bnblists.com/order/",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Get BNB Lists today and start reaching out to airbnb hosts and short-term rental owners fast.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Remember, the discounted price of only $395 instead of the regular $495 expires on Friday, May 15, 2026.",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Best Regards,",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Alex Andersson",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "Phone: 1-800-917-0957",
            "values": [
                0,
                0,
                0
            ]
        },
        {
            "desc": "https://www.BNBLists.com",
            "values": [
                0,
                0,
                0
            ]
        }
    ]
}