What this is worth to you
$562a month, estimated
Our fee $399 / month1.4× return+ $282 possible upside
Commission saved $202Higher rate $360Possible extra $282Our fee $399
Our estimates, please correct: 20 rooms, 70% occupancy, $40 average rate, 80% of nights from booking sites at 15% commission. About $16,800 room revenue a month, $2,016 of it paid in commission.
Commission saved
$202Move 10% of OTA nights to direct bookings. A cautious first target once your own rate shows on Google beside Agoda.
Higher weekend rate
$360$3 more on Friday and Saturday nights. Hotel D has the same 9.3 rating at $48 a night; Hotel B and Hotel C sit at $40–41.
Possible extra bookings
+$2828 more room nights a month. About two bookings a week from listing on more sites, AI search content and review replies. Not in the estimate.