Payout to owner
$1,326.40
45.6% of room revenue · November: $842.10
Occupancy
84%
26 of 31 nights · +23 pp
ADR
$112
average nightly rate · +$4
RevPAR
$93.94
revenue per available night
✦ Month highlights by Jarvis
- Best month since opening: 84% occupancy, room revenue $2,912.
- 5 nights unsold: 05, 14, 15, 20 and 31.12. Gaps of 1–2 nights do not sell with a 3-night minimum stay; we suggest lowering it to 2 nights in quiet weeks.
- Reviews: Airbnb 5.0 (3), Booking 9.4 (1). Guests mention cleanliness and quick replies.
- Expenses on track: 17.5% of revenue. One-off item: air-conditioner service, $38.
- January: 18 of 31 nights (58%) booked as of 31.12.
Booking calendar
Hover or tap a day to see the channel and guest.
OTA (Airbnb, Booking)Direct bookingAvailable
Where every dollar went
Share of room revenue, $2,912 = 100%.
Income and expenses
Revenue by channel
| Channel | Nights | ADR | Revenue |
|---|---|---|---|
| Airbnb | 14 | $114 | $1,596.00 |
| Booking.com | 8 | $107 | $856.00 |
| Direct | 4 | $115 | $460.00 |
| Total | 26 | $112 | $2,912.00 |
Operating expenses
| Electricity (PLN) | $78.00 |
| Internet | $32.00 |
| Water | $14.00 |
| Cleaning and laundry | $146.00 |
| Guest amenities | $64.00 |
| Pool and garden | $40.00 |
| Repairs and maintenance | $38.00 |
| Staff (apartment share) | $98.00 |
| Total | $510.00 |
Payout calculation
| Room revenue | $2,912.00 |
| − OTA commissions | −$380.00 |
| − PB1 tax 10% | −$291.20 |
| Net revenue | $2,240.80 |
| − Operating expenses | −$510.00 |
| Gross operating profit (GOP) | $1,730.80 |
| − Management fee 20% of GOP | −$346.16 |
| − Reserve fund 2% | −$58.24 |
| Payout to owner | $1,326.40 |
Work done in the apartment
| 04.12 | Scheduled air-conditioner service |
| 11.12 | 2 terrace bulbs replaced |
| 19.12 | Staircase wood treatment |
| 27.12 | Pool and pump check |
Every job has before and after photos in Task Management.
Guest reviews
Airbnb
5.0
★★★★★
3 reviews
Booking.com
9.4
out of 10 · 1 review
Airbnb · 5★ · Sarah, UK
Spotless, calm and beautifully designed. Our questions were answered within minutes.
Booking · 9.4 · Daniel, Germany
Great location for yoga in Ubud. The stairs are steep, but the apartment is worth it.
What guests say: Jarvis analysis
We now mention the stairs before booking and offer ground-floor apartments to families with children.