BnB ForecastZA

by Elite Hospitality

Elite Hospitality South Africa · Investor tool

BnB ForecastZA by Elite Hospitality

Estimate short-term rental earnings for a South African property under three models: managed by EHSA, rental arbitrage or buy-to-let. All figures in ZAR (R), monthly, before tax. These are estimates, not guarantees.

1Market & layout

Market

Bedrooms

Bathrooms

2Rate & occupancy

Nightly rate (R)

Days in month

Occupancy:

Typical well-run range: 60–90%. 100% = fully booked month.

3Operating model

EHSA management fee:

15–50% of gross revenue, set per property after assessment (depends on workload and investment).

Monthly rent (R)

Utilities & Wi-Fi (R/month)

Furnishing & setup (R, once-off)

Purchase price (R)

Deposit (%)

Interest rate (% p.a.)

Term (years)

Levies & rates (R/month)

Cleaning & platform fees

Cleaning per stay (R)

Avg stay (nights)

Platform fee (%)

Blocked nights

Your estimate · monthly revenue (ZAR)

At other occupancy levels

Get a free assessment

Furnished, serviced stays for executives, relocating professionals and project teams across South Africa. Active in Gauteng (Johannesburg, Sandton, Rosebank, Midrand, Waterfall City) and the Free State (Welkom). Expanding to Pretoria, Cape Town, Durban, Bloemfontein and Gqeberha.