4. Rental Projections eg. B1

By Admin, 27 July, 2025

📌 Occupancy:

  • Total Booked Days = 273 (75% of 364)
  • Split:
    • 50% Weekly 3+ Rate ($900/week)137 days
    • 25% 4+ Day Stays @ $165/day → 68 days
    • 25% Daily Stays @ $180/day → 68 days

🧮 Breakdown

1. 🏷️ Long-Term Booking (Weekly 3+, $900/wk)

  • 137 days ≈ 19.6 weeks
  • This is at least 3 weeks stay at a time (or longer) per booking
  • Revenue:
    • 19.6 weeks × $900 = $17,640
  • Cleaning: 6 × $140 = $840

2. 🏷️ 4+ Day Stays @ $165/day

  • 68 days
  • Avg stay = 5 days → 68 / 5 = 14 bookings
  • Revenue: 68 × $165 = $11,220
  • Cleans: 14
  • Cleaning: 14 × $140 = $1,960

3. 🏷️ Short Daily Stays @ $180/day

  • 68 days
  • Avg stay = 2 days → 68 / 2 = 34 bookings
  • Revenue: 68 × $180 = $12,240
  • Cleans: 34
  • Cleaning: 34 × $140 = $4,760