Free Tool

SA Analyser

Quickly check whether a Service Accommodation property is a viable investment. Plug in the numbers, and see profit, ROI and payback period at a glance.

Instant results Live calculations Mobile friendly Downloadable PDF report

Monthly Profit

£0

Annual Profit

£0

ROI

Break-even

— mo

Enter your property numbers below to see analysis

Property Inputs & Summary

Average Nightly Rate£

Average Occupancy Rate%

Nights let @ above occupancy

Income @ above occupancy

15,120

Monthly Rent to Landlord£

Management Fees (if not self managed)1,928%

Average OTA Booking Fees2,268%

Cleaning costs

210

Average Monthly Bills£

Average Property Maintenance Charges£

Total Monthly Costs

12,326

Profit @ above occupancy

2,794

Annual Profit

33,530

Money Down

34,100

ROI

98.3%

Configuration

Currency

Management fees deducted after OTA

Cleaning fee billed to guest?

Cleans per month at full occupancy

Cost per clean£

Occupancy Illustration

Occ.	Revenue	Cleaning	Mgmt	Rent	OTA Fees	Bills	Maint.	Total	Profit

Money Down

Monthly Rent£

Security Deposit to Landlord£

Staging Expenses£

Sourcing Fee£

Other Expenses£

Total

34,100

Months to Break Even

12.2

PAYBACK TIMELINE

ExcellentGoodFairLong

012 mo24 mo36 mo48+

You recoup your £34,100 in 12.2 months

Annual Profit by Occupancy

Nights	Occupancy	Monthly Profit	Annual Profit

Cost Breakdown

Need help interpreting your numbers?

Tally Stay specialises in bookkeeping for serviced accommodation operators. If your numbers don't add up — or you'd like a second pair of eyes on a deal before signing — we'd love to chat.

Book a Free Discovery Call