Model your payout before listing
Adjust fees, cleaning schedules, and property mix to see net income in seconds.
Revenue Simulation
Reference Model
Simulated results are indicative. Actual performance varies by location, pricing, and guest mix.
15% Standard
Included services
- Includes all Light plan features
- Cleaning vendor arrangement & scheduling
- Pricing adjustment comments
- Review responses
- Monthly reporting
Not included
- Neighbor/noise trouble response
- Intensive rating management
- Consumables management
- Facility inspection
Compare the management fee tiers
Every applicant goes through the same compliance checklist. Service availability varies by region and property portfolio.
10% Light
First-time / Testing phase
Included services
- 24/7 Guest messaging
- Guest ledger management (Legal)
- Simple revenue/occupancy report
- OTA calendar sync
- Check-in guidance
Not included
- Cleaning scheduling
- Cleaning quality check
- Review management
- On-site trouble response
Recommended for
First-time or testing hosts
Those new to property management or wanting to test on a small scale
- •New to property management and want to understand how it works
- •Want to fulfill legal requirements like guest ledger
- •Want to check status with simple reports
Insight cards
Each simulation highlights where to focus next.
Occupancy headroom
+6%
Suggested nights you can still sell based on regional demand.
Cleaning spend
¥78K
Recommended cleaning budget to sustain review scores.
ADR benchmark
¥18K
Comparable average daily rate for similar units.
Break-even nights
11
Nights required to cover all operating costs.
- • Simulator data refreshes weekly with OTA imports.
- • Local tax estimates automatically applied.
- • Contact our analyst team for bespoke modeling.
From inputs to action
Gather data
Adjust levers
Review insights
Launch plan
Need deeper modeling?
Upload your calendar and we will send a scenario analysis within 48 hours.