5. Projections: Revenue and Expenses

By Admin, 27 July, 2025

📊 Totals (Per Unit)

SourceRevenueCleansCleaning $NET
Long-term (1 stay)$17,6406$840$16,800
4+ Days$11,22014$1960$9,260
Daily$12,24034$4,760$7,480
Totals$41,10054$7,560$33,540

Net Revenue = $41,100 – $7,560 = $33,540 

**B2 Unit is smaller and it is calculated at (*.9) 10%less priced than the other two units B1 & B3.


🏠 For 3 Units — Annual Totals

MetricValue
Gross Revenue$119,190
Cleaning Cost$22,680
Net Income$96,510

**Other Expenses and Liabilities Apply**