Revenue estimate
How much could your Colorado Springs or Denver home earn?
Set three numbers and watch a mismanaged listing become a top-1% operation, lever by lever. Illustrative of our typical outcomes, not a quote. Your real number comes from a walkthrough.
Revenue reality · the operating system, quantified
Watch a mismanaged listing become a top-1% operation.
Set three numbers and watch your result build lever by lever, year by year, so you see exactly where every dollar of upside comes from. Illustrative of our typical outcomes, not a quote.
Baseline · mismanaged / self-run
≈ $72,000 / yr revenue · ~$41,760 net to you
Net to you · Year 2 (illustrative range)
$55,296 – $63,590 / yr
Illustrative of our typical outcomes from a mismanaged baseline: bounded, lever-by-lever, not a quote or guarantee. Your real number comes from a walkthrough. Direct-booking savings shown vs. OTA fees of 9% (VRBO) / 15% (Booking.com) / 15.5% (Airbnb).
How this is calculated
- Baseline from the monthly revenue you entered ($6,000/mo → $72,000/yr).
- Mismanaged/self-run operating cost: 42% of revenue (baseline).
- In-house ops + group purchasing + trade vendors + fewer OTA fees reduce costs to 40% (Yr 1), 36% (Yr 2), 32% (Yr 3).
- OTA fee basis: 9% VRBO / 15% Booking.com / 15.5% Airbnb. Direct-booking channel eliminates this fee for a growing share of bookings.
- Revenue uplift: Yr 1 +8–18%, Yr 2 +20–38%, Yr 3 +35–60% of baseline, illustrative of typical outcomes, not a quote.
- All figures are directional and illustrative. Your real number comes from a walkthrough.
Model inputs: mismanaged baseline cost 42% of revenue; optimized cost 40% (Yr 1), 36% (Yr 2), 32% (Yr 3) from in-house ops, group purchasing, trade vendors, and direct-booking channel growth. Revenue uplift: Yr 1 +8–18%, Yr 2 +20–38%, Yr 3 +35–60% of baseline. Numbers are tunable constants, not market data scraped from any source.
Book a 20-minute call.
Free, no obligation. You talk to the founder, not a call center.
Part of The Xenia Network
Held to one standard.
Run within The Xenia Network, a founder-led collection of hospitality companies sharing one operating standard, with guest care by Xenia Hospitality Operations.
Explore the network →