Investor tools · user-entered assumptions
Westora Rental Potential Calculator
Compare operating scenarios before a property-specific discussion. Start with your own assumptions — no market rates or occupancy data are supplied.
Monthly operating scenarios
Conservative and optimistic cases adjust occupancy by −15 and +15 percentage points, capped at 0–100%. Rates and expenses stay unchanged.
| CAD / month | Conservative | Base | Optimistic |
|---|---|---|---|
| Gross rental revenue | $0 | $0 | $0 |
| Management fee | $0 | $0 | $0 |
| Platform / payment fees | $0 | $0 | $0 |
| Total operating expenses | $0 | $0 | $0 |
| Operating income before financing | $0 | $0 | $0 |
| Cash flow after financing | $0 | $0 | $0 |
| Modeled owner proceeds | $0 | $0 | $0 |
Setup recovery using base-case positive cash flow: Not meaningful with these inputs
Assumptions & exclusions
- Short-term revenue = nightly rate × 30 × occupancy. Mid-term and corporate revenue = full-month rate × occupancy. A 30-day month is a simplifying assumption.
- Both modeled percentage fees apply to gross accommodation revenue, before fee deductions. Cleaning revenue, sales taxes and pass-through charges are not included in gross revenue. Actual proposals may use a different defined fee basis.
- Operating income deducts modeled operating costs, including management and platform fees, but excludes financing. Cash flow then deducts financing. Modeled owner proceeds equal that cash flow, not actual payouts or after-tax profit.
- Income tax, depreciation, appreciation, vacancy variability, major capital repairs, platform payout timing, refunds and any unentered expenses are excluded. Occupancy alone does not determine legal eligibility.
- These are user-input estimates, not an appraisal, advice or a guarantee. No data is stored or shared with Westora merely by calculating. Get a property-specific review before making decisions.