ROI Calculator

Model the return, on your numbers.

Adjust the inputs below to estimate the combined revenue impact of the Suite Stays and Business Development initiatives against the maximum first-year investment.Illustrative estimate only.

Suite Stays scenario

Managed suite unitsAverage monthly rent per unit ($)Current occupancy: 45%Occupancy lift from initiative: +4 ptsExtended-stay premium uplift: +2%

Business Development scenario

New 3rd-party contracts / yearAvg units per contractAvg monthly rent on managed units ($)Management fee: 4%

Investment

Maximum first-year investment ($)

Combined cap for both initiatives is $59,000/yr. Adjust to model a single initiative.

Combined estimated annual uplift

$410,393

Suite Stays

$151,193

Business Development

$259,200

Net after investment

$351,393

596% ROI

Estimated payback

1.7 mo

vs. $59,000 invested

Assumptions: Suite uplift = additional revenue from higher occupancy and extended-stay premium. BD revenue = new contracts × units × monthly rent × 12 × management fee %. Payback and ROI are pre-tax and exclude downstream lifetime value. For directional modeling only — actual results depend on execution, market, and Beztak-specific data.

Discuss these numbers with Jarbas →